Valuation Netflix, Inc. Bulgaria S.E.

Stocks

Real-time Estimate Tradegate Other stock markets 12:52:50 2026-07-31 EDT			5-day change	1st Jan Change
62.04 ^EUR	-5.71%		0.00%	-28.23%

08:33am	Wall Street's Dip Buyers Return
07:27am	Flipkart ties up with Netflix to offer loyalty members mobile streaming plan	RE

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	304,675	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-23.31%	-	-
Enterprise Value (EV) ¹	276,217	139,522	220,503	387,001	402,692	309,554	303,548	291,105
Change	-	-49.49%	58.04%	75.51%	4.05%	-23.13%	-1.94%	-4.1%
P/E	53.6x	29.6x	40.5x	44.9x	37.1x	20.4x	19.2x	16x
PBR	17.3x	6.4x	10.4x	15.8x	15x	9.86x	8.27x	6.8x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	2.97x	0.8x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	5.95x	5.34x	4.85x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	6.04x	5.32x	4.64x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	18.2x	15.1x	12.5x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	19.2x	15.9x	13.1x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	24x	21.3x	17.4x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	4.16%	4.7%	5.74%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.581	3.813	4.563
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	29,698	31,616	33,723	39,001	45,183	51,209	57,006	62,801
EBITDA ¹	6,806	6,545	7,650	11,019	14,028	17,042	20,084	23,326
EBIT ¹	6,195	5,633	6,954	10,418	13,327	16,128	19,131	22,232
Net income ¹	5,116	4,492	5,408	8,712	10,981	15,265	15,852	18,447
Net Debt ¹	9,365	8,295	7,405	5,999	5,400	4,879	-1,128	-13,570
Reference price ²	60.24	29.49	48.69	89.13	93.76	73.17	73.17	73.17
Nbr of stocks (in thousands)	4,429,522	4,450,205	4,376,797	4,274,581	4,237,323	4,163,940	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TENCENT HOLDINGS LIMITED	15.85x	4.32x	10.09x	1.3%	540B
UBER TECHNOLOGIES, INC.	23.2x	2.48x	12.83x	-.--%	143B
SPOTIFY TECHNOLOGY S.A.	35.52x	4.35x	28.68x	-.--%	107B
PROSUS N.V.	11.18x	8.29x	95.01x	0.62%	97.02B
AIRBNB, INC.	29.91x	5.67x	16x	-.--%	90.26B
DOORDASH, INC.	77.71x	4.56x	22.29x	-.--%	86.07B
SK SQUARE CO., LTD.	2.76x	50.73x	1.83x	0.19%	73.66B
NASPERS LIMITED	8.77x	2.91x	45.67x	0.7%	39.13B
ETERNAL LIMITED	190.08x	2.84x	82.52x	-.--%	29.92B
Average	43.89x	9.57x	34.99x	0.31%	134.09B
Weighted average by Cap.	26.85x	7.29x	22.65x	0.67%