Valuation Netflix, Inc.

Equities

Market Closed - Nasdaq Other stock markets 01:30:00 16/05/2026 am IST			5-day change	1st Jan Change
87.02 ^USD	+0.09%		-0.54%	-7.19%

16/05	Soros Fund Management reports share stake in Oracle, Netflix, Meta	RE
16/05	Coatue Management cuts share stake in Tesla by 96.4%, SEC filing shows	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,66,852	1,31,228	2,13,097	3,81,002	3,97,291	3,66,424	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-7.77%	-	-
Enterprise Value (EV) ¹	2,76,217	1,39,522	2,20,503	3,87,001	4,02,692	3,67,909	3,63,335	3,55,698
Change	-	-49.49%	58.04%	75.51%	4.05%	-8.64%	-1.24%	-2.1%
P/E ratio	53.6x	29.6x	40.5x	44.9x	37.1x	24.2x	22.7x	19.1x
PBR	17.3x	6.4x	10.4x	15.8x	15x	10.9x	9.2x	7.63x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.6x	3.45x	1x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	7.13x	6.38x	5.79x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	7.16x	6.33x	5.62x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	21.5x	17.8x	14.9x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	22.6x	18.7x	15.7x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	27.9x	25.5x	21x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	3.58%	3.92%	4.77%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.594	3.831	4.564
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	29,698	31,616	33,723	39,001	45,183	51,406	57,409	63,244
EBITDA ¹	6,806	6,545	7,650	11,019	14,028	17,130	20,438	23,943
EBIT ¹	6,195	5,633	6,954	10,418	13,327	16,274	19,424	22,673
Net income ¹	5,116	4,492	5,408	8,712	10,981	15,368	16,183	19,003
Net Debt ¹	9,365	8,295	7,405	5,999	5,400	1,485	-3,088	-10,725
Reference price ²	60.24	29.49	48.69	89.13	93.76	87.02	87.02	87.02
Nbr of stocks (in thousands)	44,29,522	44,50,205	43,76,797	42,74,581	42,37,323	42,10,799	-	-
Announcement Date	20/01/22	19/01/23	23/01/24	21/01/25	20/01/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NETFLIX, INC.	24.21x	7.16x	21.48x	-.--%	37TCr
TENCENT HOLDINGS LIMITED	15.3x	4.18x	9.83x	1.36%	53TCr
UBER TECHNOLOGIES, INC.	25.48x	2.64x	13.61x	-.--%	15TCr
PROSUS N.V.	9.96x	12.04x	119.93x	0.42%	11TCr
SK SQUARE CO., LTD.	5.58x	83.47x	3.14x	0.14%	9.66TCr
SPOTIFY TECHNOLOGY S.A.	29.19x	3.53x	22.89x	-.--%	8.98TCr
AIRBNB, INC.	26.14x	4.86x	13.7x	-.--%	7.88TCr
DOORDASH, INC.	61.95x	3.64x	17.71x	-.--%	6.94TCr
NASPERS LIMITED	8.77x	4.05x	43.16x	0.51%	3.94TCr
KUAISHOU TECHNOLOGY	13.37x	1.17x	6.17x	0.76%	2.73TCr
Average	22.00x	12.67x	27.16x	0.32%	15.52TCr
Weighted average by Cap.	20.68x	10.12x	22.10x	0.52%