|
Market Closed -
Sao Paulo
01:37:00 27/10/2026 am IST
|
5-day change | 1st Jan Change | ||
| 6.980 BRL | +6.56% |
|
-1.97% | -32.23% |
| 12:07am | Netflix Customers Opening App Less, Spending Less Time Watching | MT |
| 07:24pm | Anthropic's filing for blockbuster US IPO shows key executives and board | RE |
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 | 2,62,394 | - | - |
| Change | - | -50.82% | 62.39% | 78.79% | 4.28% | -33.95% | - | - |
| Enterprise Value (EV) 1 | 2,76,217 | 1,39,522 | 2,20,503 | 3,87,001 | 4,02,692 | 2,69,428 | 2,64,254 | 2,57,041 |
| Change | - | -49.49% | 58.04% | 75.51% | 4.05% | -33.09% | -1.92% | -2.73% |
| P/E | 53.6x | 29.6x | 40.5x | 44.9x | 37.1x | 17.8x | 17x | 14.2x |
| PBR | 17.3x | 6.4x | 10.4x | 15.8x | 15x | 8.82x | 7.67x | 6.62x |
| PEG | - | -2.6x | 1.9x | 0.7x | 1.3x | 0.4x | 3.34x | 0.7x |
| Capitalization / Revenue | 8.99x | 4.15x | 6.32x | 9.77x | 8.79x | 5.13x | 4.63x | 4.22x |
| EV / Revenue | 9.3x | 4.41x | 6.54x | 9.92x | 8.91x | 5.27x | 4.67x | 4.13x |
| EV / EBITDA | 40.6x | 21.3x | 28.8x | 35.1x | 28.7x | 15.8x | 13.4x | 11.3x |
| EV / EBIT | 44.6x | 24.8x | 31.7x | 37.1x | 30.2x | 16.6x | 14x | 11.8x |
| EV / FCF | -1,738x | 86.2x | 31.8x | 55.9x | 42.6x | 21.6x | 19.5x | 16.2x |
| FCF Yield | -0.06% | 1.16% | 3.14% | 1.79% | 2.35% | 4.64% | 5.12% | 6.17% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.124 | 0.995 | 1.203 | 1.983 | 2.53 | 3.582 | 3.764 | 4.485 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 29,698 | 31,616 | 33,723 | 39,001 | 45,183 | 51,123 | 56,615 | 62,209 |
| 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 | 18,874 | 21,814 |
| Net income 1 | 5,116 | 4,492 | 5,408 | 8,712 | 10,981 | 15,169 | 15,553 | 18,041 |
| 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 | 63.90 | 63.90 | 63.90 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 15.55x | 7.54x | 16.11x | 0.27% | 3,90000Cr | |
| 22.01x | 6.45x | 11.53x | 0.33% | 1,64300Cr | |
| 31.88x | 14.91x | 23.56x | 0.56% | 55TCr | |
| 13.31x | 3.54x | 8.19x | 1.53% | 44TCr | |
| 18.39x | 5.43x | 16.26x | -.--% | 27TCr | |
| 18.82x | 1.37x | 9.26x | 1.09% | 25TCr | |
| 104.22x | 13.84x | 74.33x | -.--% | 22TCr | |
| 21.01x | 2.39x | 12.17x | -.--% | 14TCr | |
| 44.07x | 5.13x | 33.77x | -.--% | 12TCr | |
| Average | 32.14x | 6.73x | 22.80x | 0.42% | 83.59TCr | |
| Weighted average by Cap. | 21.34x | 7.37x | 16.86x | 0.38% |
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
