Valuation Netflix, Inc. Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 15:56:24 2026-07-13 EDT			5-day change	1st Jan Change
64.80 ^EUR	+0.86%		-5.17%	-19.44%

03:29pm	Paramount, Warner Bros. Face Multistate Lawsuit Seeking to Block Merger	MT
02:30pm	California AG says Paramount-Warner Bros merger would 'extinguish competition'	RE

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	308,946	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-22.24%	-	-
Enterprise Value (EV) ¹	276,217	139,522	220,503	387,001	402,692	310,702	305,050	298,263
Change	-	-49.49%	58.04%	75.51%	4.05%	-22.84%	-1.82%	-2.22%
P/E	53.6x	29.6x	40.5x	44.9x	37.1x	20.4x	19.2x	16x
PBR	17.3x	6.4x	10.4x	15.8x	15x	9.19x	7.76x	6.44x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	2.91x	0.8x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	6.01x	5.38x	4.88x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	6.05x	5.32x	4.71x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	18.2x	14.9x	12.5x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	19.1x	15.7x	13.1x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	23.6x	21.1x	17.6x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	4.24%	4.74%	5.68%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.59	3.827	4.574
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	29,698	31,616	33,723	39,001	45,183	51,388	57,378	63,296
EBITDA ¹	6,806	6,545	7,650	11,019	14,028	17,097	20,410	23,879
EBIT ¹	6,195	5,633	6,954	10,418	13,327	16,266	19,435	22,700
Net income ¹	5,116	4,492	5,408	8,712	10,981	15,361	16,167	19,015
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	73.37	73.37	73.37
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	15.45x	4.22x	9.84x	1.33%	527B
UBER TECHNOLOGIES, INC.	24.62x	2.62x	13.54x	-.--%	152B
SK SQUARE CO., LTD.	4.92x	106.94x	3.87x	0.11%	124B
SPOTIFY TECHNOLOGY S.A.	32.75x	3.99x	26.22x	-.--%	98.65B
PROSUS N.V.	10.94x	8.31x	95.04x	0.64%	95.75B
AIRBNB, INC.	29.23x	5.56x	15.69x	-.--%	88.21B
DOORDASH, INC.	75.26x	4.42x	21.6x	-.--%	83.58B
NASPERS LIMITED	7.56x	2.96x	45.51x	0.69%	39.79B
ETERNAL LIMITED	721.62x	4.67x	220.62x	-.--%	27.91B
Average	102.48x	15.97x	50.21x	0.31%	137.35B
Weighted average by Cap.	37.27x	14.67x	24.72x	0.65%