|
Market Closed -
Other stock markets
|
Pre-market 03:00:00 | |||
| 89.65 USD | +3.02% |
|
89.00 | -0.73% |
| 05-18 | IMAX on Track to Reach $1.4 Billion in Box Office Proceeds Despite Headwinds, B. Riley Says | MT |
| 05-16 | Soros Fund Management reports share stake in Oracle, Netflix, Meta | RE |
Company Valuation: Netflix, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 266,852 | 131,228 | 213,097 | 381,002 | 397,291 | 377,498 | - | - |
| Change | - | -50.82% | 62.39% | 78.79% | 4.28% | -4.98% | - | - |
| Enterprise Value (EV) 1 | 276,217 | 139,522 | 220,503 | 387,001 | 402,692 | 378,983 | 374,410 | 366,773 |
| Change | - | -49.49% | 58.04% | 75.51% | 4.05% | -5.89% | -1.21% | -2.04% |
| P/E ratio | 53.6x | 29.6x | 40.5x | 44.9x | 37.1x | 24.9x | 23.4x | 19.6x |
| PBR | 17.3x | 6.4x | 10.4x | 15.8x | 15x | 11.2x | 9.48x | 7.86x |
| PEG | - | -2.6x | 1.9x | 0.7x | 1.3x | 0.6x | 3.56x | 1x |
| Capitalization / Revenue | 8.99x | 4.15x | 6.32x | 9.77x | 8.79x | 7.34x | 6.58x | 5.97x |
| EV / Revenue | 9.3x | 4.41x | 6.54x | 9.92x | 8.91x | 7.37x | 6.52x | 5.8x |
| EV / EBITDA | 40.6x | 21.3x | 28.8x | 35.1x | 28.7x | 22.1x | 18.3x | 15.3x |
| EV / EBIT | 44.6x | 24.8x | 31.7x | 37.1x | 30.2x | 23.3x | 19.3x | 16.2x |
| EV / FCF | -1,738x | 86.2x | 31.8x | 55.9x | 42.6x | 28.8x | 26.3x | 21.6x |
| FCF Yield | -0.06% | 1.16% | 3.14% | 1.79% | 2.35% | 3.47% | 3.81% | 4.63% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.124 | 0.995 | 1.203 | 1.983 | 2.53 | 3.594 | 3.831 | 4.564 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 29,698 | 31,616 | 33,723 | 39,001 | 45,183 | 51,406 | 57,409 | 63,244 |
| EBITDA 1 | 6,806 | 6,545 | 7,650 | 11,019 | 14,028 | 17,130 | 20,438 | 23,943 |
| EBIT 1 | 6,195 | 5,633 | 6,954 | 10,418 | 13,327 | 16,274 | 19,424 | 22,673 |
| Net income 1 | 5,116 | 4,492 | 5,408 | 8,712 | 10,981 | 15,368 | 16,183 | 19,003 |
| Net Debt 1 | 9,365 | 8,295 | 7,405 | 5,999 | 5,400 | 1,485 | -3,088 | -10,725 |
| Reference price 2 | 60.24 | 29.49 | 48.69 | 89.13 | 93.76 | 89.65 | 89.65 | 89.65 |
| 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 A | 1/19/23 A | 1/23/24 A | 1/21/25 A | 1/20/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.21x | 7.16x | 21.48x | -.--% | 366B | |
| 15.3x | 4.2x | 9.92x | 1.35% | 526B | |
| 25.48x | 2.64x | 13.61x | -.--% | 153B | |
| 9.96x | 12.09x | 120.47x | 0.42% | 105B | |
| 5.58x | 83.47x | 3.14x | 0.14% | 96.65B | |
| 29.19x | 3.53x | 22.89x | -.--% | 89.84B | |
| 26.14x | 4.86x | 13.7x | -.--% | 78.85B | |
| 61.95x | 3.64x | 17.71x | -.--% | 69.37B | |
| 8.77x | 4.05x | 43.16x | 0.51% | 39.38B | |
| 13.37x | 1.17x | 6.19x | 0.76% | 27.33B | |
| Average | 22.00x | 12.68x | 27.23x | 0.32% | 155.19B | |
| Weighted average by Cap. | 20.68x | 10.13x | 22.17x | 0.52% |
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
- Equities
- NFLX Stock
- Valuation Netflix, Inc.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition