Valuation Netflix, Inc. Lima

Stocks

Real-time Estimate Cboe BZX Other stock markets 19:01:10 2026-06-11 EDT			5-day change	1st Jan Change
81.76 ^USD	-0.29%		+0.61%	-12.63%

06-11	The Economy of Laziness
06-10	Jefferies Adjusts Price Target on Netflix to $110 From $128, 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	345,285	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-13.09%	-	-
Enterprise Value (EV) ¹	276,217	139,522	220,503	387,001	402,692	346,770	341,365	334,560
Change	-	-49.49%	58.04%	75.51%	4.05%	-13.89%	-1.56%	-1.99%
P/E Ratio	53.6x	29.6x	40.5x	44.9x	37.1x	22.6x	21.2x	17.8x
PBR	17.3x	6.4x	10.4x	15.8x	15x	10.2x	8.59x	7.13x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	3.25x	0.9x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	6.72x	6.02x	5.45x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	6.75x	5.95x	5.29x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	20.2x	16.7x	14x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	21.3x	17.6x	14.8x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	26.3x	23.9x	19.7x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	3.8%	4.18%	5.07%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.594	3.829	4.564
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	29,698	31,616	33,723	39,001	45,183	51,403	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	16,273	19,417	22,673
Net income ¹	5,116	4,492	5,408	8,712	10,981	15,367	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	81.27	81.27	81.27
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	15.55x	4.27x	9.93x	1.33%	535B
UBER TECHNOLOGIES, INC.	23.24x	2.42x	12.48x	-.--%	140B
SK SQUARE CO., LTD.	4.4x	85.77x	3.18x	0.13%	103B
PROSUS N.V.	10.07x	12.52x	122.38x	0.42%	107B
SPOTIFY TECHNOLOGY S.A.	33.99x	4.15x	26.99x	-.--%	103B
AIRBNB, INC.	25.42x	4.7x	13.26x	-.--%	76.62B
DOORDASH, INC.	58.82x	3.44x	16.76x	-.--%	65.79B
NASPERS LIMITED	9.06x	4.18x	44.7x	0.49%	40.61B
KUAISHOU TECHNOLOGY	12.97x	1.02x	5.34x	1.63%	25.47B
Average	21.50x	13.61x	28.34x	0.44%	132.87B
Weighted average by Cap.	19.34x	11.67x	22.82x	0.69%