Valuation Netflix, Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:07:24 2026-07-16 EDT			5-day change	1st Jan Change
16.70 ^EUR	0.00%		-3.47%	-26.11%

07-16	Evan Shapiro: NFLX Losing Daily Attention War to TikTok	MT
07-16	Fmr. Netflix CMO Bozoma St. John on Streaming Wars	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	313,073	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-21.2%	-	-
Enterprise Value (EV) ¹	276,217	139,522	220,503	387,001	402,692	314,589	309,176	302,390
Change	-	-49.49%	58.04%	75.51%	4.05%	-21.88%	-1.72%	-2.2%
P/E	53.6x	29.6x	40.5x	44.9x	37.1x	20.8x	19.4x	16.3x
PBR	17.3x	6.4x	10.4x	15.8x	15x	9.31x	7.88x	6.56x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	2.84x	0.8x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	6.09x	5.46x	4.95x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	6.12x	5.39x	4.78x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	18.4x	15.2x	12.7x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	19.3x	16x	13.4x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	23.9x	21.4x	18.1x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	4.18%	4.68%	5.53%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.581	3.826	4.569
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	29,698	31,616	33,723	39,001	45,183	51,384	57,323	63,205
EBITDA ¹	6,806	6,545	7,650	11,019	14,028	17,087	20,365	23,779
EBIT ¹	6,195	5,633	6,954	10,418	13,327	16,261	19,374	22,628
Net income ¹	5,116	4,492	5,408	8,712	10,981	15,361	16,142	18,987
Net Debt ¹	9,365	8,295	7,405	5,999	5,400	1,517	-3,897	-10,683
Reference price ²	60.24	29.49	48.69	89.13	93.76	74.35	74.35	74.35
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TENCENT HOLDINGS LIMITED	15.95x	4.35x	10.15x	1.29%	543B
UBER TECHNOLOGIES, INC.	23.94x	2.56x	13.2x	-.--%	148B
SK SQUARE CO., LTD.	4.83x	104.42x	3.78x	0.11%	122B
SPOTIFY TECHNOLOGY S.A.	33.19x	4.04x	26.54x	-.--%	99.8B
PROSUS N.V.	11.39x	8.61x	98.01x	0.62%	99.67B
AIRBNB, INC.	29.18x	5.55x	15.66x	-.--%	88.06B
DOORDASH, INC.	74.6x	4.38x	21.4x	-.--%	82.86B
NASPERS LIMITED	8.2x	3.06x	46.98x	0.67%	41.14B
ETERNAL LIMITED	734.45x	4.76x	224.68x	-.--%	28.16B
Average	103.97x	15.75x	51.16x	0.3%	139.18B
Weighted average by Cap.	37.52x	14.26x	25.35x	0.64%