Valuation Netflix, Inc. Lima

Stocks

End-of-day quote Lima Other stock markets 2026-07-02			5-day change	1st Jan Change
76.60 ^USD	+6.57%		+5.66%	-18.38%

07-02	Communications Services Down as Traders Await Deal Outcomes - Communications Services Roundup	DJ
07-02	HSBC Adjusts Price Target on Netflix to $104 From $113, Maintains Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	266,852	131,228	213,097	381,002	397,291	326,969	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-17.7%	-	-
Enterprise Value (EV) ¹	276,217	139,522	220,503	387,001	402,692	328,724	323,072	316,285
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	3.06x	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)	4,429,522	4,450,205	4,376,797	4,274,581	4,237,323	4,210,799	-	-
Announcement Date	1/20/22	1/19/23	1/23/24	1/21/25	1/20/26	-	-	-

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.($)
TENCENT HOLDINGS LIMITED	14.42x	3.93x	9.16x	1.43%	493B
SK SQUARE CO., LTD.	5.34x	116.91x	4.23x	0.1%	130B
UBER TECHNOLOGIES, INC.	24.51x	2.62x	13.52x	-.--%	152B
SPOTIFY TECHNOLOGY S.A.	33.16x	4.04x	26.47x	-.--%	99.93B
PROSUS N.V.	9.15x	7.88x	90.12x	0.68%	90.57B
AIRBNB, INC.	29.28x	5.54x	15.65x	-.--%	88.39B
DOORDASH, INC.	75.14x	4.45x	21.73x	-.--%	83.66B
NASPERS LIMITED	7.95x	2.8x	39.93x	0.59%	37.16B
ETERNAL LIMITED	696.83x	4.5x	212.76x	-.--%	27B
Average	99.53x	16.96x	48.17x	0.31%	133.47B
Weighted average by Cap.	36.33x	16.47x	23.60x	0.67%