|
Market Closed -
Sao Paulo
01:36:00 03/10/2026 am IST
|
5-day change | 1st Jan Change | ||
| 6.990 BRL | -1.96% |
|
-4.90% | -32.14% |
| 03/10 | Disney licenses lineup of movies, TV shows to Netflix including 'Ice Age,' 'Will Trent' | RE |
| 01/10 | Guggenheim Adjusts Price Target on Netflix to $80 From $75, Keeps 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 | 2,79,234 | - | - |
| Change | - | -50.82% | 62.39% | 78.79% | 4.28% | -29.72% | - | - |
| Enterprise Value (EV) 1 | 2,76,217 | 1,39,522 | 2,20,503 | 3,87,001 | 4,02,692 | 2,84,169 | 2,80,328 | 2,65,898 |
| Change | - | -49.49% | 58.04% | 75.51% | 4.05% | -29.43% | -1.35% | -5.15% |
| P/E | 53.6x | 29.6x | 40.5x | 44.9x | 37.1x | 18.7x | 17.6x | 14.7x |
| PBR | 17.3x | 6.4x | 10.4x | 15.8x | 15x | 8.92x | 7.66x | 6.47x |
| PEG | - | -2.6x | 1.9x | 0.7x | 1.3x | 0.4x | 2.8x | 0.7x |
| Capitalization / Revenue | 8.99x | 4.15x | 6.32x | 9.77x | 8.79x | 5.45x | 4.9x | 4.45x |
| EV / Revenue | 9.3x | 4.41x | 6.54x | 9.92x | 8.91x | 5.55x | 4.92x | 4.24x |
| EV / EBITDA | 40.6x | 21.3x | 28.8x | 35.1x | 28.7x | 16.7x | 14x | 11.4x |
| EV / EBIT | 44.6x | 24.8x | 31.7x | 37.1x | 30.2x | 17.6x | 14.7x | 12x |
| EV / FCF | -1,738x | 86.2x | 31.8x | 55.9x | 42.6x | 22.1x | 19.8x | 16x |
| FCF Yield | -0.06% | 1.16% | 3.14% | 1.79% | 2.35% | 4.53% | 5.05% | 6.25% |
| 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 | 51,216 | 56,986 | 62,735 |
| EBITDA 1 | 6,806 | 6,545 | 7,650 | 11,019 | 14,028 | 17,056 | 20,018 | 23,241 |
| EBIT 1 | 6,195 | 5,633 | 6,954 | 10,418 | 13,327 | 16,125 | 19,112 | 22,190 |
| Net income 1 | 5,116 | 4,492 | 5,408 | 8,712 | 10,981 | 15,263 | 15,837 | 18,428 |
| 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 | 67.06 | 67.06 | 67.06 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.65x | 8.13x | 17.36x | 0.25% | 4,18400Cr | |
| 23.36x | 7.38x | 12.98x | 0.29% | 1,85500Cr | |
| 28.25x | 13.25x | 20.94x | 0.64% | 48TCr | |
| 14.53x | 3.88x | 8.97x | 1.4% | 48TCr | |
| 18.71x | 5.55x | 16.66x | -.--% | 28TCr | |
| 20.59x | 1.49x | 10.26x | 1.03% | 26TCr | |
| 94.21x | 12.39x | 66.51x | -.--% | 19TCr | |
| 21.41x | 2.45x | 12.44x | -.--% | 14TCr | |
| 3.08x | 86.09x | 2.34x | 0.13% | 11TCr | |
| Average | 26.75x | 15.62x | 18.72x | 0.42% | 88.83TCr | |
| Weighted average by Cap. | 20.76x | 8.81x | 16.70x | 0.36% |
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
- NFLX34 Stock
- Valuation Netflix, Inc.
Select your edition
All financial news and data tailored to specific country editions
