|
Market Closed -
Nasdaq
02:30:00 04/11/2026 am IST
|
After hours 06:30:00 am | |||
| 63.42 USD | +1.73% |
|
62.71 | -1.12% |
| 08:36am | South Korean TV drama industry seeks $746 million in support as output declines | RE |
| 03/11 | Disney Expected to Cut Thousands of Jobs in Push for 20% Annual Cost Savings |  |
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 | 2,60,423 | - | - |
| Change | - | -50.82% | 62.39% | 78.79% | 4.28% | -34.45% | - | - |
| Enterprise Value (EV) 1 | 2,76,217 | 1,39,522 | 2,20,503 | 3,87,001 | 4,02,692 | 2,67,457 | 2,62,283 | 2,55,070 |
| Change | - | -49.49% | 58.04% | 75.51% | 4.05% | -33.58% | -1.93% | -2.75% |
| P/E | 53.6x | 29.6x | 40.5x | 44.9x | 37.1x | 17.7x | 16.8x | 14.1x |
| PBR | 17.3x | 6.4x | 10.4x | 15.8x | 15x | 8.76x | 7.61x | 6.57x |
| PEG | - | -2.6x | 1.9x | 0.7x | 1.3x | 0.4x | 3.29x | 0.7x |
| Capitalization / Revenue | 8.99x | 4.15x | 6.32x | 9.77x | 8.79x | 5.09x | 4.6x | 4.19x |
| EV / Revenue | 9.3x | 4.41x | 6.54x | 9.92x | 8.91x | 5.23x | 4.63x | 4.1x |
| EV / EBITDA | 40.6x | 21.3x | 28.8x | 35.1x | 28.7x | 15.7x | 13.3x | 11.2x |
| EV / EBIT | 44.6x | 24.8x | 31.7x | 37.1x | 30.2x | 16.5x | 13.9x | 11.7x |
| EV / FCF | -1,738x | 86.2x | 31.8x | 55.9x | 42.6x | 21.4x | 19.4x | 16.1x |
| FCF Yield | -0.06% | 1.16% | 3.14% | 1.79% | 2.35% | 4.67% | 5.16% | 6.22% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.124 | 0.995 | 1.203 | 1.983 | 2.53 | 3.584 | 3.767 | 4.491 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 29,698 | 31,616 | 33,723 | 39,001 | 45,183 | 51,124 | 56,601 | 62,183 |
| EBITDA 1 | 6,806 | 6,545 | 7,650 | 11,019 | 14,028 | 17,059 | 19,719 | 22,743 |
| EBIT 1 | 6,195 | 5,633 | 6,954 | 10,418 | 13,327 | 16,203 | 18,866 | 21,795 |
| Net income 1 | 5,116 | 4,492 | 5,408 | 8,712 | 10,981 | 15,172 | 15,545 | 18,022 |
| Net Debt 1 | 9,365 | 8,295 | 7,405 | 5,999 | 5,400 | 7,034 | 1,860 | -5,353 |
| Reference price 2 | 60.24 | 29.49 | 48.69 | 89.13 | 93.76 | 63.42 | 63.42 | 63.42 |
| Nbr of stocks (in thousands) | 44,29,522 | 44,50,205 | 43,76,797 | 42,74,581 | 42,37,323 | 41,06,326 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 17.7x | 5.23x | 15.68x | -.--% | 26TCr | |
| 14.21x | 6.63x | 14.54x | 0.32% | 3,43300Cr | |
| 21.32x | 6.23x | 11.18x | 0.34% | 1,58800Cr | |
| 32.99x | 15.35x | 24.28x | 0.54% | 56TCr | |
| 13.7x | 3.64x | 8.44x | 1.49% | 46TCr | |
| 18.89x | 1.39x | 9.34x | 1.09% | 25TCr | |
| 88.09x | 11.59x | 63.62x | -.--% | 18TCr | |
| 20.98x | 2.39x | 12.15x | -.--% | 14TCr | |
| 45.52x | 5.29x | 34.91x | -.--% | 12TCr | |
| 8.18x | 0.92x | 3.97x | -.--% | 11TCr | |
| Average | 28.16x | 5.86x | 19.81x | 0.38% | 71.06TCr | |
| Weighted average by Cap. | 20.03x | 6.74x | 15.44x | 0.4% |
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
