Valuation Netflix, Inc. Xetra

Stocks

Market Closed - Xetra Other stock markets 18:35:47 04/08/2026 +03			Pre-market 09:10:10
63.35 ^EUR	-0.31%		64.15	+1.26%

02:41am	Mattel maintains annual forecasts, misses quarterly profit estimate as higher costs squeeze margins	RE
01:26am	Mattel reiterates annual forecasts, misses quarterly profit estimate on higher costs	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	306,341	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-22.89%	-	-
Enterprise Value (EV) ¹	276,217	139,522	220,503	387,001	402,692	311,220	305,213	292,771
Change	-	-49.49%	58.04%	75.51%	4.05%	-22.72%	-1.93%	-4.08%
P/E	53.6x	29.6x	40.5x	44.9x	37.1x	20.5x	19.3x	16.1x
PBR	17.3x	6.4x	10.4x	15.8x	15x	9.92x	8.32x	6.83x
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	5.98x	5.37x	4.88x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	6.08x	5.35x	4.66x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	18.3x	15.2x	12.6x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	19.3x	16x	13.2x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	24.1x	21.4x	17.5x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	4.14%	4.67%	5.71%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.581	3.813	4.563
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	29,698	31,616	33,723	39,001	45,183	51,209	57,006	62,801
EBITDA ¹	6,806	6,545	7,650	11,019	14,028	17,042	20,084	23,326
EBIT ¹	6,195	5,633	6,954	10,418	13,327	16,128	19,131	22,232
Net income ¹	5,116	4,492	5,408	8,712	10,981	15,265	15,852	18,447
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	73.57	73.57	73.57
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.($)
TENCENT HOLDINGS LIMITED	16.35x	4.43x	10.36x	1.26%	558B
UBER TECHNOLOGIES, INC.	23.88x	2.54x	13.17x	-.--%	147B
SPOTIFY TECHNOLOGY S.A.	33.43x	3.9x	25.11x	-.--%	98.32B
PROSUS N.V.	11.75x	8.71x	99.79x	0.59%	102B
SK SQUARE CO., LTD.	3.67x	75.15x	2.72x	0.15%	97.82B
AIRBNB, INC.	29.48x	5.57x	15.74x	-.--%	88.98B
DOORDASH, INC.	79.71x	4.68x	22.86x	-.--%	88.18B
NASPERS LIMITED	9.4x	3.12x	48.98x	0.66%	41.94B
ETERNAL LIMITED	191.15x	2.84x	82.9x	-.--%	30.19B
Average	44.31x	12.33x	35.73x	0.29%	139.13B
Weighted average by Cap.	26.58x	10.06x	22.84x	0.64%