|
Market Closed -
Nasdaq
16:00:00 2026-08-12 EDT
|
After hours 17:01:48 | |||
| 74.21 USD | -0.78% |
|
75.42 | +1.63% |
| 08-11 | KATSEYE seeks to show raw side in new 'Wild Hearts' film | RE |
| 08-11 | RTL boosts revenue outlook after Sky acquisition, TV ad revenue weak, streaming strong | 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 | 311,421 | - | - |
| Change | - | -50.82% | 62.39% | 78.79% | 4.28% | -21.61% | - | - |
| Enterprise Value (EV) 1 | 276,217 | 139,522 | 220,503 | 387,001 | 402,692 | 316,357 | 311,478 | 297,851 |
| Change | - | -49.49% | 58.04% | 75.51% | 4.05% | -21.44% | -1.54% | -4.37% |
| P/E | 53.6x | 29.6x | 40.5x | 44.9x | 37.1x | 20.9x | 19.6x | 16.4x |
| PBR | 17.3x | 6.4x | 10.4x | 15.8x | 15x | 10.1x | 8.46x | 6.95x |
| PEG | - | -2.6x | 1.9x | 0.7x | 1.3x | 0.5x | 3.07x | 0.8x |
| Capitalization / Revenue | 8.99x | 4.15x | 6.32x | 9.77x | 8.79x | 6.08x | 5.46x | 4.96x |
| EV / Revenue | 9.3x | 4.41x | 6.54x | 9.92x | 8.91x | 6.18x | 5.46x | 4.74x |
| EV / EBITDA | 40.6x | 21.3x | 28.8x | 35.1x | 28.7x | 18.6x | 15.5x | 12.8x |
| EV / EBIT | 44.6x | 24.8x | 31.7x | 37.1x | 30.2x | 19.6x | 16.3x | 13.4x |
| EV / FCF | -1,738x | 86.2x | 31.8x | 55.9x | 42.6x | 24.6x | 22x | 17.9x |
| FCF Yield | -0.06% | 1.16% | 3.14% | 1.79% | 2.35% | 4.07% | 4.55% | 5.58% |
| 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 | 74.79 | 74.79 | 74.79 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.87x | 6.18x | 18.56x | -.--% | 311B | |
| 15.8x | 4.29x | 10.03x | 1.3% | 539B | |
| 24.08x | 2.81x | 14.29x | -.--% | 160B | |
| 34.98x | 6.94x | 19.46x | -.--% | 109B | |
| 35.53x | 4.12x | 27.29x | -.--% | 103B | |
| 11.3x | 8.53x | 99.57x | 0.59% | 100B | |
| 82.63x | 4.88x | 23.25x | -.--% | 91.86B | |
| 3.27x | 64.39x | 2.33x | 0.16% | 88.1B | |
| 9.34x | 3.01x | 50.91x | 0.68% | 40.72B | |
| 194.58x | 2.89x | 84.45x | -.--% | 30.65B | |
| Average | 43.24x | 10.81x | 35.01x | 0.27% | 157.41B | |
| Weighted average by Cap. | 26.49x | 8.29x | 22.48x | 0.51% |
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
- Valuation Netflix, Inc.
Select your edition
All financial news and data tailored to specific country editions
