|
Market Closed -
Nasdaq
01:30:00 24/09/2026 am IST
|
Pre-market 05:10:21 am | |||
| 71.36 USD | -1.11% |
|
72.05 | +0.97% |
| 24/09 | Communications Services Decline -- Communications Services Roundup | DJ |
| 24/09 | Disney Boosts Prices on Several Streaming Subscriptions | DJ |
Company Valuation: Netflix, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,66,852 | 1,31,228 | 2,13,097 | 3,81,002 | 3,97,291 | 2,97,222 | - | - |
| Change | - | -50.82% | 62.39% | 78.79% | 4.28% | -25.19% | - | - |
| Enterprise Value (EV) 1 | 2,76,217 | 1,39,522 | 2,20,503 | 3,87,001 | 4,02,692 | 3,02,158 | 2,98,316 | 2,83,887 |
| Change | - | -49.49% | 58.04% | 75.51% | 4.05% | -24.97% | -1.27% | -4.84% |
| P/E | 53.6x | 29.6x | 40.5x | 44.9x | 37.1x | 19.9x | 18.7x | 15.7x |
| PBR | 17.3x | 6.4x | 10.4x | 15.8x | 15x | 9.42x | 8.09x | 6.81x |
| PEG | - | -2.6x | 1.9x | 0.7x | 1.3x | 0.5x | 2.97x | 0.8x |
| Capitalization / Revenue | 8.99x | 4.15x | 6.32x | 9.77x | 8.79x | 5.8x | 5.22x | 4.74x |
| EV / Revenue | 9.3x | 4.41x | 6.54x | 9.92x | 8.91x | 5.9x | 5.23x | 4.52x |
| EV / EBITDA | 40.6x | 21.3x | 28.8x | 35.1x | 28.7x | 17.7x | 14.9x | 12.2x |
| EV / EBIT | 44.6x | 24.8x | 31.7x | 37.1x | 30.2x | 18.7x | 15.6x | 12.8x |
| EV / FCF | -1,738x | 86.2x | 31.8x | 55.9x | 42.6x | 23.5x | 21.1x | 17.1x |
| FCF Yield | -0.06% | 1.16% | 3.14% | 1.79% | 2.35% | 4.26% | 4.75% | 5.86% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.124 | 0.995 | 1.203 | 1.983 | 2.53 | 3.584 | 3.809 | 4.557 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 29,698 | 31,616 | 33,723 | 39,001 | 45,183 | 51,219 | 56,985 | 62,738 |
| EBITDA 1 | 6,806 | 6,545 | 7,650 | 11,019 | 14,028 | 17,042 | 20,013 | 23,234 |
| EBIT 1 | 6,195 | 5,633 | 6,954 | 10,418 | 13,327 | 16,127 | 19,117 | 22,202 |
| Net income 1 | 5,116 | 4,492 | 5,408 | 8,712 | 10,981 | 15,266 | 15,846 | 18,446 |
| Net Debt 1 | 9,365 | 8,295 | 7,405 | 5,999 | 5,400 | 4,936 | 1,094 | -13,335 |
| Reference price 2 | 60.24 | 29.49 | 48.69 | 89.13 | 93.76 | 71.38 | 71.38 | 71.38 |
| Nbr of stocks (in thousands) | 44,29,522 | 44,50,205 | 43,76,797 | 42,74,581 | 42,37,323 | 41,63,940 | - | - |
| Announcement Date | 20/01/22 | 19/01/23 | 23/01/24 | 21/01/25 | 20/01/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.14x | 5.96x | 17.92x | -.--% | 30TCr | |
| 15.58x | 4.16x | 9.62x | 1.31% | 52TCr | |
| 21.59x | 2.5x | 12.75x | -.--% | 14TCr | |
| 3.05x | 82.87x | 2.31x | 0.14% | 11TCr | |
| 35.92x | 4.18x | 27.32x | -.--% | 10TCr | |
| 30.45x | 5.94x | 16.69x | -.--% | 9.54TCr | |
| 10.58x | 7.62x | 91.51x | 0.65% | 9.08TCr | |
| 74.34x | 4.39x | 20.92x | -.--% | 8.33TCr | |
| 7.99x | 3.02x | 62.54x | 0.75% | 3.44TCr | |
| 199.23x | 3.12x | 90.84x | -.--% | 3.29TCr | |
| Average | 41.89x | 12.38x | 35.24x | 0.28% | 15.11TCr | |
| Weighted average by Cap. | 25.23x | 10.38x | 21.21x | 0.51% |
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
- Stocks
- NFLX Stock
- Valuation Netflix, Inc.
Select your edition
All financial news and data tailored to specific country editions
