|
Market Closed -
London S.E.
09:47:51 2026-08-13 EDT
|
After hours 14:05:36 | |||
| 76.71 USD | +3.83% |
|
77.05 | +0.44% |
| 01:33pm | Netflix Shares Rise After Bill Ackman Takes Stake | DJ |
| 12:24pm | Tech stocks power S&P 500 to record high as oil prices, producer inflation ease | RE |
Company Valuation: Netflix, Inc.
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 | 309,006 | - | - |
| Change | - | -50.82% | 62.39% | 78.79% | 4.28% | -22.22% | - | - |
| Enterprise Value (EV) 1 | 276,217 | 139,522 | 220,503 | 387,001 | 402,692 | 313,942 | 309,063 | 295,436 |
| Change | - | -49.49% | 58.04% | 75.51% | 4.05% | -22.04% | -1.55% | -4.41% |
| P/E | 53.6x | 29.6x | 40.5x | 44.9x | 37.1x | 20.7x | 19.5x | 16.3x |
| PBR | 17.3x | 6.4x | 10.4x | 15.8x | 15x | 10x | 8.39x | 6.89x |
| PEG | - | -2.6x | 1.9x | 0.7x | 1.3x | 0.5x | 3.05x | 0.8x |
| Capitalization / Revenue | 8.99x | 4.15x | 6.32x | 9.77x | 8.79x | 6.03x | 5.42x | 4.92x |
| EV / Revenue | 9.3x | 4.41x | 6.54x | 9.92x | 8.91x | 6.13x | 5.42x | 4.7x |
| EV / EBITDA | 40.6x | 21.3x | 28.8x | 35.1x | 28.7x | 18.4x | 15.4x | 12.7x |
| EV / EBIT | 44.6x | 24.8x | 31.7x | 37.1x | 30.2x | 19.5x | 16.2x | 13.3x |
| EV / FCF | -1,738x | 86.2x | 31.8x | 55.9x | 42.6x | 24.4x | 21.8x | 17.8x |
| FCF Yield | -0.06% | 1.16% | 3.14% | 1.79% | 2.35% | 4.1% | 4.59% | 5.63% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.124 | 0.995 | 1.203 | 1.983 | 2.53 | 3.583 | 3.812 | 4.564 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 29,698 | 31,616 | 33,723 | 39,001 | 45,183 | 51,219 | 57,004 | 62,799 |
| EBITDA 1 | 6,806 | 6,545 | 7,650 | 11,019 | 14,028 | 17,047 | 20,082 | 23,324 |
| EBIT 1 | 6,195 | 5,633 | 6,954 | 10,418 | 13,327 | 16,128 | 19,126 | 22,222 |
| Net income 1 | 5,116 | 4,492 | 5,408 | 8,712 | 10,981 | 15,261 | 15,842 | 18,432 |
| Net Debt 1 | 9,365 | 8,295 | 7,405 | 5,999 | 5,400 | 4,936 | 56.59 | -13,570 |
| Reference price 2 | 60.24 | 29.49 | 48.69 | 89.13 | 93.76 | 74.21 | 74.21 | 74.21 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.86x | 4.18x | 9.62x | 1.32% | 528B | |
| 20.71x | 6.13x | 18.42x | -.--% | 309B | |
| 23.1x | 2.69x | 13.72x | -.--% | 154B | |
| 34.05x | 6.74x | 18.89x | -.--% | 106B | |
| 34.71x | 4.02x | 26.59x | -.--% | 101B | |
| 3.54x | 71.78x | 2.59x | 0.15% | 95.18B | |
| 10.63x | 8.04x | 93.88x | 0.63% | 94.29B | |
| 82.83x | 4.89x | 23.3x | -.--% | 92.07B | |
| 8.69x | 2.8x | 47.3x | 0.73% | 37.86B | |
| Average | 26.01x | 12.36x | 28.26x | 0.31% | 168.58B | |
| Weighted average by Cap. | 22.89x | 9.08x | 20.17x | 0.53% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- NFLX Stock
- 0QYI Stock
- Valuation Netflix, Inc.
Select your edition
All financial news and data tailored to specific country editions
