Valuation Netflix, Inc. Warsaw S.E.

Stocks

Market Closed - Warsaw S.E. 04:10:21 06/10/2026 +03			5-day change	1st Jan Change
264.80 ^PLN	0.00%		0.00%	-24.75%

02:13am	Trump Disclosed 517 Securities Transactions in August, Including Up to $25 Million Meta Purchase	MT
10-09	Communications Services Up on Rotation from AI Bets -- Communications Services Roundup	DJ

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	298,013	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-24.99%	-	-
Enterprise Value (EV) ¹	276,217	139,522	220,503	387,001	402,692	302,943	299,107	284,678
Change	-	-49.49%	58.04%	75.51%	4.05%	-24.77%	-1.27%	-4.82%
P/E	53.6x	29.6x	40.5x	44.9x	37.1x	20x	18.8x	15.7x
PBR	17.3x	6.4x	10.4x	15.8x	15x	9.51x	8.15x	6.87x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	3.09x	0.8x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	5.82x	5.23x	4.75x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	5.91x	5.25x	4.54x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	17.8x	15x	12.3x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	18.8x	15.7x	12.9x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	23.7x	21.3x	17.1x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	4.23%	4.7%	5.86%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.583	3.801	4.549
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	29,698	31,616	33,723	39,001	45,183	51,218	56,947	62,709
EBITDA ¹	6,806	6,545	7,650	11,019	14,028	17,056	19,976	23,172
EBIT ¹	6,195	5,633	6,954	10,418	13,327	16,124	19,071	22,141
Net income ¹	5,116	4,492	5,408	8,712	10,981	15,263	15,801	18,388
Net Debt ¹	9,365	8,295	7,405	5,999	5,400	4,930	1,094	-13,335
Reference price ²	60.24	29.49	48.69	89.13	93.76	71.57	71.57	71.57
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 A	1/19/23 A	1/23/24 A	1/21/25 A	1/20/26 A	-	-	-

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.($)
ALPHABET INC.	16.99x	8.3x	17.73x	0.25%	4,269B
META PLATFORMS, INC.	23.19x	7.32x	12.86x	0.29%	1,838B
MASTERCARD, INC.	29.16x	13.67x	21.6x	0.62%	499B
NETFLIX, INC.	19.45x	5.76x	17.31x	-.--%	290B
ALIBABA GROUP HOLDING LIMITED	20.66x	1.51x	10.38x	1.02%	266B
SHOPIFY INC.	103.33x	13.62x	73.14x	-.--%	214B
UBER TECHNOLOGIES, INC.	21.52x	2.46x	12.5x	-.--%	140B
SK SQUARE CO., LTD.	3.03x	84.38x	2.3x	0.13%	112B
PDD HOLDINGS INC.	8.04x	0.89x	3.85x	-.--%	112B
Average	27.26x	15.32x	19.07x	0.26%	859.99B
Weighted average by Cap.	21.60x	9.12x	17.56x	0.28%