|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 77.65 USD | +4.66% |
|
+5.20% | -17.18% |
| 03/07 | Communications Services Down as Traders Await Deal Outcomes - Communications Services Roundup | DJ |
| 02/07 | HSBC Adjusts Price Target on Netflix to $104 From $113, Maintains Buy Rating | MT |
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 | 3,26,969 | - | - |
| Change | - | -50.82% | 62.39% | 78.79% | 4.28% | -17.7% | - | - |
| Enterprise Value (EV) 1 | 2,76,217 | 1,39,522 | 2,20,503 | 3,87,001 | 4,02,692 | 3,28,724 | 3,23,072 | 3,16,285 |
| Change | - | -49.49% | 58.04% | 75.51% | 4.05% | -18.37% | -1.72% | -2.1% |
| P/E | 53.6x | 29.6x | 40.5x | 44.9x | 37.1x | 21.6x | 20.3x | 17x |
| PBR | 17.3x | 6.4x | 10.4x | 15.8x | 15x | 9.72x | 8.21x | 6.82x |
| PEG | - | -2.6x | 1.9x | 0.7x | 1.3x | 0.5x | 3.05x | 0.9x |
| Capitalization / Revenue | 8.99x | 4.15x | 6.32x | 9.77x | 8.79x | 6.36x | 5.7x | 5.16x |
| EV / Revenue | 9.3x | 4.41x | 6.54x | 9.92x | 8.91x | 6.4x | 5.63x | 4.99x |
| EV / EBITDA | 40.6x | 21.3x | 28.8x | 35.1x | 28.7x | 19.2x | 15.8x | 13.2x |
| EV / EBIT | 44.6x | 24.8x | 31.7x | 37.1x | 30.2x | 20.2x | 16.6x | 13.9x |
| EV / FCF | -1,738x | 86.2x | 31.8x | 55.9x | 42.6x | 25x | 22.6x | 18.6x |
| FCF Yield | -0.06% | 1.16% | 3.14% | 1.79% | 2.35% | 4.01% | 4.42% | 5.37% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.124 | 0.995 | 1.203 | 1.983 | 2.53 | 3.592 | 3.831 | 4.571 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 29,698 | 31,616 | 33,723 | 39,001 | 45,183 | 51,399 | 57,401 | 63,322 |
| EBITDA 1 | 6,806 | 6,545 | 7,650 | 11,019 | 14,028 | 17,099 | 20,438 | 23,919 |
| EBIT 1 | 6,195 | 5,633 | 6,954 | 10,418 | 13,327 | 16,273 | 19,429 | 22,707 |
| Net income 1 | 5,116 | 4,492 | 5,408 | 8,712 | 10,981 | 15,364 | 16,192 | 19,042 |
| Net Debt 1 | 9,365 | 8,295 | 7,405 | 5,999 | 5,400 | 1,755 | -3,897 | -10,683 |
| Reference price 2 | 60.24 | 29.49 | 48.69 | 89.13 | 93.76 | 77.65 | 77.65 | 77.65 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.62x | 6.4x | 19.22x | -.--% | 33TCr | |
| 14.44x | 3.94x | 9.18x | 1.43% | 49TCr | |
| 24.56x | 2.62x | 13.52x | -.--% | 15TCr | |
| 5.56x | 122.88x | 4.45x | 0.1% | 14TCr | |
| 33.18x | 4.04x | 26.47x | -.--% | 9.99TCr | |
| 9.07x | 7.81x | 89.3x | 0.69% | 8.97TCr | |
| 29.28x | 5.54x | 15.65x | -.--% | 8.84TCr | |
| 75.14x | 4.45x | 21.73x | -.--% | 8.37TCr | |
| 7.84x | 2.77x | 39.38x | 0.6% | 3.66TCr | |
| 701.69x | 4.54x | 214.3x | -.--% | 2.72TCr | |
| Average | 92.24x | 16.50x | 45.32x | 0.28% | 15.34TCr | |
| Weighted average by Cap. | 33.27x | 15.27x | 22.55x | 0.52% |
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
