|
Market Closed -
Other stock markets
|
After hours 06:30:00 am | |||
| 88.00 USD | -0.06% |
|
89.55 | +1.76% |
| 07:19am | Netflix, Warner Bros bonds among $100 million purchased by Trump | RE |
| 17/01 | Wall Street ends little changed before long weekend | RE |
Company Valuation: Netflix, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 2,38,892 | 2,66,852 | 1,31,228 | 2,13,097 | 3,81,002 | 4,02,116 | 4,02,116 | - |
| Change | - | 11.7% | -50.82% | 62.39% | 78.79% | 5.54% | 0% | - |
| Enterprise Value (EV) 1 | 2,46,995 | 2,76,217 | 1,39,522 | 2,20,503 | 3,87,001 | 4,08,083 | 4,05,984 | 4,02,216 |
| Change | - | 11.83% | -49.49% | 58.04% | 75.51% | 5.45% | -0.51% | -0.93% |
| P/E ratio | 88.9x | 53.6x | 29.6x | 40.5x | 44.9x | 34.5x | 27.3x | 22.5x |
| PBR | 22.2x | 17.3x | 6.4x | 10.4x | 15.8x | 13.4x | 11x | 9.42x |
| PEG | - | 0.6x | -2.6x | 1.9x | 0.7x | 1.2x | 1x | 1.1x |
| Capitalization / Revenue | 9.56x | 8.99x | 4.15x | 6.32x | 9.77x | 8.92x | 7.89x | 7.09x |
| EV / Revenue | 9.88x | 9.3x | 4.41x | 6.54x | 9.92x | 9.05x | 7.96x | 7.1x |
| EV / EBITDA | 48.3x | 40.6x | 21.3x | 28.8x | 35.1x | 29.2x | 23.4x | 19.6x |
| EV / EBIT | 53.9x | 44.6x | 24.8x | 31.7x | 37.1x | 30.7x | 24.5x | 20.5x |
| EV / FCF | 129x | -1,738x | 86.2x | 31.8x | 55.9x | 44.4x | 33.4x | 27.6x |
| FCF Yield | 0.78% | -0.06% | 1.16% | 3.14% | 1.79% | 2.25% | 2.99% | 3.63% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.608 | 1.124 | 0.995 | 1.203 | 1.983 | 2.553 | 3.228 | 3.903 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 24,996 | 29,698 | 31,616 | 33,723 | 39,001 | 45,099 | 50,977 | 56,679 |
| EBITDA 1 | 5,116 | 6,806 | 6,545 | 7,650 | 11,019 | 13,968 | 17,341 | 20,486 |
| EBIT 1 | 4,585 | 6,195 | 5,633 | 6,954 | 10,418 | 13,310 | 16,600 | 19,658 |
| Net income 1 | 2,761 | 5,116 | 4,492 | 5,408 | 8,712 | 11,010 | 13,895 | 16,535 |
| Net Debt 1 | 8,103 | 9,365 | 8,295 | 7,405 | 5,999 | 5,968 | 3,868 | 100.9 |
| Reference price 2 | 54.07 | 60.24 | 29.49 | 48.69 | 89.13 | 88.00 | 88.00 | 88.00 |
| Nbr of stocks (in thousands) | 44,17,950 | 44,29,522 | 44,50,205 | 43,76,797 | 42,74,581 | 45,69,495 | 45,69,495 | - |
| Announcement Date | 19/01/21 | 20/01/22 | 19/01/23 | 23/01/24 | 21/01/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 34.47x | 9.05x | 29.22x | -.--% | 40TCr | |
| 22.96x | 6.42x | 14.69x | 0.88% | 71TCr | |
| 15.74x | 3.42x | 20.43x | -.--% | 18TCr | |
| 13.92x | 15.79x | 153.41x | 0.29% | 14TCr | |
| 59.4x | 4.86x | 37.3x | -.--% | 10TCr | |
| 91.27x | 6.3x | 31.28x | -.--% | 8.85TCr | |
| 31.69x | 5.63x | 16.03x | -.--% | 7.92TCr | |
| 11.07x | 5.3x | 58.46x | 0.36% | 5.12TCr | |
| 16.8x | 1.93x | 9.27x | 0.3% | 4.37TCr | |
| 8.06x | 29.82x | 6.48x | -.--% | 4TCr | |
| Average | 30.54x | 8.85x | 37.66x | 0.18% | 18.34TCr | |
| Weighted average by Cap. | 29.05x | 7.65x | 31.76x | 0.38% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- NFLX Stock
- Valuation Netflix, Inc.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition