Valuation Netflix, Inc. Bulgaria S.E.

Stocks

Real-time Estimate Tradegate 04:01:01 2026-09-10 pm EDT			5-day change	1st Jan Change
65.40 ^EUR	-0.51%		-0.11%	-28.30%

06:02am	Jean Smart, Harrison Ford near Emmy milestones amid Hollywood turmoil	RE
Sep. 09	'The Polygamist' surprise success helps spur Netflix South Africa titles	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	316,584	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-20.31%	-	-
Enterprise Value (EV) ¹	276,217	139,522	220,503	387,001	402,692	321,520	316,641	303,014
Change	-	-49.49%	58.04%	75.51%	4.05%	-20.16%	-1.52%	-4.3%
P/E	53.6x	29.6x	40.5x	44.9x	37.1x	21.2x	19.9x	16.6x
PBR	17.3x	6.4x	10.4x	15.8x	15x	10x	8.61x	7.23x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	3.08x	0.8x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	6.18x	5.55x	5.04x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	6.28x	5.55x	4.82x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	18.9x	15.8x	13x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	19.9x	16.5x	13.6x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	25x	22.3x	18.2x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	4%	4.48%	5.49%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.584	3.816	4.58
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	29,698	31,616	33,723	39,001	45,183	51,221	57,006	62,807
EBITDA ¹	6,806	6,545	7,650	11,019	14,028	17,047	20,067	23,264
EBIT ¹	6,195	5,633	6,954	10,418	13,327	16,131	19,149	22,283
Net income ¹	5,116	4,492	5,408	8,712	10,981	15,266	15,855	18,468
Net Debt ¹	9,365	8,295	7,405	5,999	5,400	4,936	56.59	-13,570
Reference price ²	60.24	29.49	48.69	89.13	93.76	76.03	76.03	76.03
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	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	15x	4x	9.23x	1.36%	498B
NETFLIX, INC.	21.21x	6.28x	18.86x	-.--%	317B
UBER TECHNOLOGIES, INC.	21.78x	2.55x	12.95x	-.--%	145B
SK SQUARE CO., LTD.	3.06x	83.34x	2.32x	0.14%	112B
SPOTIFY TECHNOLOGY S.A.	36.88x	4.32x	28.6x	-.--%	108B
AIRBNB, INC.	32.01x	6.27x	17.61x	-.--%	100B
PROSUS N.V.	10.04x	7.35x	88.51x	0.68%	87.76B
DOORDASH, INC.	75.6x	4.52x	21.52x	-.--%	85.47B
NASPERS LIMITED	7.86x	3.01x	62.39x	0.76%	34.28B
Average	24.83x	13.51x	29.11x	0.33%	165.19B
Weighted average by Cap.	21.84x	10.70x	19.70x	0.52%