Valuation Netflix, Inc. Lima

Stocks

Real-time Estimate Cboe BZX Other stock markets 08:00:00 2026-06-12 pm EDT			5-day change	1st Jan Change
81.18 ^USD	-0.99%		-0.39%	-12.63%

06:01am	Mag 7? MANGOS? SpaceX forces name rethink on Wall Street's tech-stock moniker	RE
Jun. 12	Top Midday Stories: SpaceX Shares Indicated to Open 29% Above IPO Price at $174 Each; Adobe CFO Leaves Company	MT

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	338,296	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-14.85%	-	-
Enterprise Value (EV) ¹	276,217	139,522	220,503	387,001	402,692	339,781	334,375	327,570
Change	-	-49.49%	58.04%	75.51%	4.05%	-15.62%	-1.59%	-2.04%
P/E Ratio	53.6x	29.6x	40.5x	44.9x	37.1x	22.4x	21x	17.6x
PBR	17.3x	6.4x	10.4x	15.8x	15x	10.1x	8.49x	7.05x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	3.22x	0.9x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	6.58x	5.89x	5.34x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	6.61x	5.83x	5.17x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	19.8x	16.4x	13.7x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	20.9x	17.2x	14.4x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	25.8x	23.4x	19.3x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	3.88%	4.27%	5.18%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.594	3.829	4.564
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	29,698	31,616	33,723	39,001	45,183	51,403	57,395	63,299
EBITDA ¹	6,806	6,545	7,650	11,019	14,028	17,128	20,430	23,952
EBIT ¹	6,195	5,633	6,954	10,418	13,327	16,273	19,417	22,673
Net income ¹	5,116	4,492	5,408	8,712	10,981	15,367	16,177	19,003
Net Debt ¹	9,365	8,295	7,405	5,999	5,400	1,485	-3,921	-10,725
Reference price ²	60.24	29.49	48.69	89.13	93.76	80.34	80.34	80.34
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	15.47x	4.25x	9.88x	1.33%	533B
UBER TECHNOLOGIES, INC.	23.38x	2.43x	12.53x	-.--%	140B
SK SQUARE CO., LTD.	5.06x	102.24x	3.8x	0.11%	118B
PROSUS N.V.	9.92x	12.37x	120.83x	0.43%	105B
SPOTIFY TECHNOLOGY S.A.	32.49x	3.95x	25.68x	-.--%	99.11B
AIRBNB, INC.	26.02x	4.83x	13.65x	-.--%	78.51B
DOORDASH, INC.	58.91x	3.42x	16.72x	-.--%	65.61B
NASPERS LIMITED	8.87x	4.1x	43.83x	0.5%	39.78B
KUAISHOU TECHNOLOGY	12.91x	1.02x	5.31x	1.63%	25.37B
Average	21.45x	15.40x	28.03x	0.45%	133.84B
Weighted average by Cap.	19.07x	14.24x	22.22x	0.69%