Valuation Netflix, Inc. Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 01:25:47 10/10/2026 am IST			Pre-market 10:38:17 am
62.69 ^EUR	-1.77%		63.10	+0.65%

11/10	Netflix Announces Appointment of Craig Ferguson as Director, Content Acquisition, Effective October 2026	CI
10/10	'Avatar: The Last Airbender' expands with new prequel series 'Avatar Kuruk: Wave of Chaos'	RE

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	2,92,725	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-26.32%	-	-
Enterprise Value (EV) ¹	2,76,217	1,39,522	2,20,503	3,87,001	4,02,692	2,97,655	2,93,819	2,79,390
Change	-	-49.49%	58.04%	75.51%	4.05%	-26.08%	-1.29%	-4.91%
P/E	53.6x	29.6x	40.5x	44.9x	37.1x	19.6x	18.5x	15.5x
PBR	17.3x	6.4x	10.4x	15.8x	15x	9.34x	8.01x	6.75x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	3.04x	0.8x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	5.72x	5.14x	4.67x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	5.81x	5.16x	4.46x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	17.5x	14.7x	12.1x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	18.5x	15.4x	12.6x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	23.2x	20.9x	16.8x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	4.3%	4.78%	5.97%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.583	3.801	4.549
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	29,698	31,616	33,723	39,001	45,183	51,218	56,947	62,709
EBITDA ¹	6,806	6,545	7,650	11,019	14,028	17,056	19,976	23,172
EBIT ¹	6,195	5,633	6,954	10,418	13,327	16,124	19,071	22,141
Net income ¹	5,116	4,492	5,408	8,712	10,981	15,263	15,801	18,388
Net Debt ¹	9,365	8,295	7,405	5,999	5,400	4,930	1,094	-13,335
Reference price ²	60.24	29.49	48.69	89.13	93.76	70.30	70.30	70.30
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ALPHABET INC.	17.05x	8.29x	17.72x	0.25%	4,28000Cr
META PLATFORMS, INC.	23.15x	7.29x	12.82x	0.29%	1,83100Cr
MASTERCARD, INC.	30.13x	14.12x	22.31x	0.6%	52TCr
TENCENT HOLDINGS LIMITED	14.66x	3.91x	9.05x	1.39%	49TCr
NETFLIX, INC.	19.62x	5.81x	17.45x	-.--%	29TCr
ALIBABA GROUP HOLDING LIMITED	21.14x	1.55x	10.54x	0.98%	28TCr
SHOPIFY INC.	106.3x	14.02x	75.31x	-.--%	22TCr
UBER TECHNOLOGIES, INC.	22.48x	2.56x	13.03x	-.--%	15TCr
PDD HOLDINGS INC.	8.32x	0.95x	4.09x	-.--%	12TCr
Average	29.21x	6.50x	20.26x	0.39%	90.72TCr
Weighted average by Cap.	21.71x	7.80x	17.41x	0.35%