Valuation Netflix, Inc. Xetra

Stocks

Market Closed - Xetra Other stock markets 09:05:58 18/06/2026 pm IST			After hours 12:46:15 am
67.16 ^EUR	-0.24%		67.24	+0.12%

11:53pm	Netflix, Proximity Media to Exclusively Develop New Series	MT
17/06	Stocks Mostly Up Pre-Bell Ahead of Latest Fed Rate Decision	MT

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	3,24,063	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-18.43%	-	-
Enterprise Value (EV) ¹	2,76,217	1,39,522	2,20,503	3,87,001	4,02,692	3,25,548	3,20,142	3,13,338
Change	-	-49.49%	58.04%	75.51%	4.05%	-19.16%	-1.66%	-2.13%
P/E	53.6x	29.6x	40.5x	44.9x	37.1x	21.4x	20.1x	16.9x
PBR	17.3x	6.4x	10.4x	15.8x	15x	9.63x	8.14x	6.75x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	3.06x	0.9x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	6.31x	5.65x	5.12x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	6.33x	5.58x	4.95x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	19x	15.7x	13.1x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	20x	16.5x	13.8x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	24.7x	22.4x	18.5x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	4.04%	4.46%	5.41%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.592	3.829	4.564
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	29,698	31,616	33,723	39,001	45,183	51,396	57,395	63,299
EBITDA ¹	6,806	6,545	7,650	11,019	14,028	17,128	20,430	23,952
EBIT ¹	6,195	5,633	6,954	10,418	13,327	16,266	19,417	22,673
Net income ¹	5,116	4,492	5,408	8,712	10,981	15,360	16,177	19,003
Net Debt ¹	9,365	8,295	7,405	5,999	5,400	1,485	-3,921	-10,725
Reference price ²	60.24	29.49	48.69	89.13	93.76	76.96	76.96	76.96
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TENCENT HOLDINGS LIMITED	14.84x	4.07x	9.47x	1.39%	51TCr
SK SQUARE CO., LTD.	5.94x	124.63x	4.63x	0.1%	14TCr
PROSUS N.V.	10.08x	12.49x	123.81x	0.43%	11TCr
SPOTIFY TECHNOLOGY S.A.	30.7x	3.7x	24.11x	-.--%	9.37TCr
AIRBNB, INC.	27.65x	5.19x	14.64x	-.--%	8.34TCr
DOORDASH, INC.	64.81x	3.8x	18.54x	-.--%	7.22TCr
NASPERS LIMITED	8.77x	4.08x	45.72x	0.51%	3.93TCr
ETERNAL LIMITED	643.76x	4.15x	195.94x	-.--%	2.52TCr
KUAISHOU TECHNOLOGY	13.41x	1.06x	5.54x	1.57%	2.64TCr
Average	91.11x	18.13x	49.16x	0.44%	12.18TCr
Weighted average by Cap.	33.07x	20.11x	27.54x	0.76%