Valuation Netflix, Inc. Wiener Boerse

Stocks

Real-time Estimate Tradegate Other stock markets 16:00:48 2026-06-23 EDT			5-day change	1st Jan Change
63.94 ^EUR	-0.68%		-8.13%	-19.41%

12:42pm	Netflix to Launch Interactive Horror Game 'Unhinged'	MT
09:02am	The AI Boom Is Starting to Look Expensive

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	306,883	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-22.76%	-	-
Enterprise Value (EV) ¹	276,217	139,522	220,503	387,001	402,692	308,635	302,962	296,158
Change	-	-49.49%	58.04%	75.51%	4.05%	-23.36%	-1.84%	-2.25%
P/E	53.6x	29.6x	40.5x	44.9x	37.1x	20.3x	19x	16x
PBR	17.3x	6.4x	10.4x	15.8x	15x	9.12x	7.7x	6.39x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	2.89x	0.8x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	5.97x	5.35x	4.85x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	6x	5.28x	4.68x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	18x	14.8x	12.4x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	19x	15.6x	13.1x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	23.4x	21.2x	17.5x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	4.27%	4.71%	5.73%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.592	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	17,112	20,421	23,929
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	15,360	16,177	19,003
Net Debt ¹	9,365	8,295	7,405	5,999	5,400	1,752	-3,921	-10,725
Reference price ²	60.24	29.49	48.69	89.13	93.76	72.88	72.88	72.88
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	14.45x	3.96x	9.21x	1.42%	497B
SK SQUARE CO., LTD.	7.31x	159.83x	5.9x	0.08%	169B
UBER TECHNOLOGIES, INC.	23.55x	2.52x	12.98x	-.--%	145B
PROSUS N.V.	9.88x	11.96x	118.81x	0.45%	100B
SPOTIFY TECHNOLOGY S.A.	31.35x	3.79x	24.68x	-.--%	94.45B
AIRBNB, INC.	27.38x	5.13x	14.48x	-.--%	82.61B
DOORDASH, INC.	67.33x	3.96x	19.31x	-.--%	74.98B
NASPERS LIMITED	8.18x	3.94x	44.09x	0.53%	37.83B
KUAISHOU TECHNOLOGY	12.82x	1.01x	5.27x	1.65%	25.16B
Average	22.47x	21.79x	28.30x	0.46%	136.29B
Weighted average by Cap.	19.35x	25.88x	21.30x	0.68%