Valuation Netflix, Inc. Warsaw S.E.

Stocks

Market Closed - Warsaw S.E. Other stock markets 11:55:42 2026-07-10 EDT			5-day change	1st Jan Change
287.65 ^PLN	0.00%		-0.24%	-18.26%

07-10	S&P 500 Posts Weekly Gain as Technology, Energy Rally	MT
07-10	US Equity Markets End Higher Amid Broad Rally, US-Iran Diplomatic Progress	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	317,789	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-20.01%	-	-
Enterprise Value (EV) ¹	276,217	139,522	220,503	387,001	402,692	319,544	313,892	307,106
Change	-	-49.49%	58.04%	75.51%	4.05%	-20.65%	-1.77%	-2.16%
P/E	53.6x	29.6x	40.5x	44.9x	37.1x	21x	19.7x	16.5x
PBR	17.3x	6.4x	10.4x	15.8x	15x	9.45x	7.98x	6.63x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	2.95x	0.9x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	6.18x	5.54x	5.02x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	6.22x	5.47x	4.85x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	18.7x	15.4x	12.9x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	19.6x	16.2x	13.5x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	24.3x	21.7x	18.1x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	4.12%	4.61%	5.53%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.591	3.831	4.573
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	29,698	31,616	33,723	39,001	45,183	51,392	57,395	63,307
EBITDA ¹	6,806	6,545	7,650	11,019	14,028	17,100	20,427	23,894
EBIT ¹	6,195	5,633	6,954	10,418	13,327	16,268	19,426	22,689
Net income ¹	5,116	4,492	5,408	8,712	10,981	15,364	16,191	19,025
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	75.47	75.47	75.47
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	15.77x	4.31x	10.04x	1.31%	538B
UBER TECHNOLOGIES, INC.	24.56x	2.62x	13.5x	-.--%	151B
SK SQUARE CO., LTD.	4.63x	99.28x	3.6x	0.12%	116B
SPOTIFY TECHNOLOGY S.A.	33.1x	4.04x	26.49x	-.--%	99.91B
PROSUS N.V.	10.97x	8.33x	95.33x	0.64%	96.05B
AIRBNB, INC.	28.88x	5.48x	15.48x	-.--%	87.18B
DOORDASH, INC.	75.28x	4.44x	21.64x	-.--%	83.81B
NASPERS LIMITED	7.59x	2.98x	45.71x	0.69%	39.97B
ETERNAL LIMITED	728.59x	4.72x	222.83x	-.--%	28.16B
Average	103.26x	15.13x	50.51x	0.31%	137.81B
Weighted average by Cap.	37.69x	13.31x	24.94x	0.65%