|
Market Closed -
Other stock markets
|
Pre-market 20:00:00 | |||
| 68.53 USD | -0.20% |
|
69.42 | +1.31% |
| 07-22 | Daiwa Securities Adjusts Price Target on Netflix to $76 From $102, Maintains Outperform Rating | MT |
| 07-22 | Baird Adjusts Price Target on Netflix to $90 From $120, Maintains Outperform Rating | MT |
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 | 285,938 | - | - |
| Change | - | -50.82% | 62.39% | 78.79% | 4.28% | -28.03% | - | - |
| Enterprise Value (EV) 1 | 276,217 | 139,522 | 220,503 | 387,001 | 402,692 | 290,816 | 284,810 | 272,368 |
| Change | - | -49.49% | 58.04% | 75.51% | 4.05% | -27.78% | -2.07% | -4.37% |
| P/E | 53.6x | 29.6x | 40.5x | 44.9x | 37.1x | 19.3x | 18x | 15.1x |
| PBR | 17.3x | 6.4x | 10.4x | 15.8x | 15x | 9.26x | 7.76x | 6.38x |
| PEG | - | -2.6x | 1.9x | 0.7x | 1.3x | 0.5x | 2.56x | 0.8x |
| Capitalization / Revenue | 8.99x | 4.15x | 6.32x | 9.77x | 8.79x | 5.58x | 5.02x | 4.55x |
| EV / Revenue | 9.3x | 4.41x | 6.54x | 9.92x | 8.91x | 5.68x | 5x | 4.34x |
| EV / EBITDA | 40.6x | 21.3x | 28.8x | 35.1x | 28.7x | 17.1x | 14.2x | 11.7x |
| EV / EBIT | 44.6x | 24.8x | 31.7x | 37.1x | 30.2x | 18x | 14.9x | 12.2x |
| EV / FCF | -1,738x | 86.2x | 31.8x | 55.9x | 42.6x | 22.4x | 20x | 16.3x |
| FCF Yield | -0.06% | 1.16% | 3.14% | 1.79% | 2.35% | 4.46% | 5.01% | 6.14% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.124 | 0.995 | 1.203 | 1.983 | 2.53 | 3.558 | 3.809 | 4.555 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 29,698 | 31,616 | 33,723 | 39,001 | 45,183 | 51,209 | 57,005 | 62,800 |
| EBITDA 1 | 6,806 | 6,545 | 7,650 | 11,019 | 14,028 | 17,042 | 20,086 | 23,329 |
| EBIT 1 | 6,195 | 5,633 | 6,954 | 10,418 | 13,327 | 16,137 | 19,140 | 22,246 |
| Net income 1 | 5,116 | 4,492 | 5,408 | 8,712 | 10,981 | 15,272 | 15,851 | 18,442 |
| Net Debt 1 | 9,365 | 8,295 | 7,405 | 5,999 | 5,400 | 4,879 | -1,128 | -13,570 |
| Reference price 2 | 60.24 | 29.49 | 48.69 | 89.13 | 93.76 | 68.67 | 68.67 | 68.67 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 19.29x | 5.68x | 17.06x | -.--% | 286B | |
| 15.94x | 4.35x | 10.15x | 1.29% | 543B | |
| 23.57x | 2.52x | 13x | -.--% | 146B | |
| 4.33x | 92x | 3.33x | 0.12% | 111B | |
| 33.79x | 4.12x | 27.06x | -.--% | 101B | |
| 10.61x | 7.9x | 89.2x | 0.63% | 92.9B | |
| 28.36x | 5.34x | 15.08x | -.--% | 85.52B | |
| 73.91x | 4.33x | 21.15x | -.--% | 81.93B | |
| 8.45x | 2.87x | 45.21x | 0.73% | 37.71B | |
| 714.02x | 4.62x | 218.21x | -.--% | 27.35B | |
| Average | 93.23x | 13.37x | 45.95x | 0.28% | 151.25B | |
| Weighted average by Cap. | 33.60x | 11.11x | 22.73x | 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
- Valuation Netflix, Inc.
Select your edition
All financial news and data tailored to specific country editions
