|
Market Closed -
Nasdaq
23:00:00 06/10/2026 +03
|
After hours 03:00:00 | |||
| 68.69 USD | +1.76% |
|
69.50 | +1.18% |
| 03:57am | Business World : Hollywood, Ignore Hollywood ---- By Holman W. Jenkins, Jr. | DJ |
| 10-06 | Goldman Sachs Adjusts Price Target on Netflix to $90 From $94, Keeps Buy 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 | 286,021 | - | - |
| Change | - | -50.82% | 62.39% | 78.79% | 4.28% | -28.01% | - | - |
| Enterprise Value (EV) 1 | 276,217 | 139,522 | 220,503 | 387,001 | 402,692 | 290,957 | 287,115 | 272,686 |
| Change | - | -49.49% | 58.04% | 75.51% | 4.05% | -27.75% | -1.32% | -5.03% |
| P/E | 53.6x | 29.6x | 40.5x | 44.9x | 37.1x | 19.2x | 18.1x | 15.1x |
| PBR | 17.3x | 6.4x | 10.4x | 15.8x | 15x | 9.13x | 7.82x | 6.59x |
| PEG | - | -2.6x | 1.9x | 0.7x | 1.3x | 0.5x | 2.98x | 0.8x |
| Capitalization / Revenue | 8.99x | 4.15x | 6.32x | 9.77x | 8.79x | 5.58x | 5.02x | 4.56x |
| EV / Revenue | 9.3x | 4.41x | 6.54x | 9.92x | 8.91x | 5.68x | 5.04x | 4.35x |
| EV / EBITDA | 40.6x | 21.3x | 28.8x | 35.1x | 28.7x | 17.1x | 14.4x | 11.8x |
| EV / EBIT | 44.6x | 24.8x | 31.7x | 37.1x | 30.2x | 18x | 15.1x | 12.3x |
| EV / FCF | -1,738x | 86.2x | 31.8x | 55.9x | 42.6x | 22.7x | 20.4x | 16.4x |
| FCF Yield | -0.06% | 1.16% | 3.14% | 1.79% | 2.35% | 4.4% | 4.9% | 6.11% |
| 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 | 51,214 | 56,948 | 62,703 |
| EBITDA 1 | 6,806 | 6,545 | 7,650 | 11,019 | 14,028 | 17,056 | 19,980 | 23,178 |
| EBIT 1 | 6,195 | 5,633 | 6,954 | 10,418 | 13,327 | 16,123 | 19,074 | 22,145 |
| 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 | 4,936 | 1,094 | -13,335 |
| Reference price 2 | 60.24 | 29.49 | 48.69 | 89.13 | 93.76 | 68.69 | 68.69 | 68.69 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.83x | 5.58x | 16.77x | -.--% | 281B | |
| 16.79x | 8.21x | 17.53x | 0.25% | 4,223B | |
| 23.8x | 7.52x | 13.22x | 0.28% | 1,890B | |
| 28.88x | 13.54x | 21.39x | 0.63% | 495B | |
| 21.39x | 1.56x | 10.77x | 0.98% | 275B | |
| 99.64x | 13.12x | 70.46x | -.--% | 206B | |
| 21.84x | 2.49x | 12.69x | -.--% | 142B | |
| 3.08x | 86.09x | 2.34x | 0.13% | 114B | |
| 7.98x | 0.88x | 3.79x | -.--% | 111B | |
| 35.4x | 4.11x | 26.92x | -.--% | 99.31B | |
| Average | 27.76x | 14.31x | 19.59x | 0.23% | 783.58B | |
| Weighted average by Cap. | 21.66x | 9.05x | 17.48x | 0.28% |
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
