Valuation Netflix, Inc. Toronto S.E.

Stocks

Market Closed - Toronto S.E. 03:59:59 2026-09-01 pm EDT			5-day change	1st Jan Change
30.31 ^CAD	-0.26%		-1.65%	-15.10%

06:02am	From street names to supply chains, Canadians pull away from US as rift grows	RE
Aug. 31	Boeing: Eight years after the 737 MAX crashes, has the safety culture really changed?

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	336,488	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-15.3%	-	-
Enterprise Value (EV) ¹	276,217	139,522	220,503	387,001	402,692	341,424	336,545	322,918
Change	-	-49.49%	58.04%	75.51%	4.05%	-15.21%	-1.43%	-4.05%
P/E	53.6x	29.6x	40.5x	44.9x	37.1x	22.5x	21.2x	17.6x
PBR	17.3x	6.4x	10.4x	15.8x	15x	10.7x	9.15x	7.68x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	3.28x	0.9x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	6.57x	5.9x	5.36x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	6.67x	5.9x	5.14x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	20x	16.8x	13.9x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	21.2x	17.6x	14.5x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	26.5x	23.7x	19.4x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	3.77%	4.21%	5.15%
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	80.81	80.81	80.81
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.($)
NETFLIX, INC.	22.55x	6.67x	20.03x	-.--%	336B
UBER TECHNOLOGIES, INC.	22.85x	2.69x	13.7x	-.--%	154B
SPOTIFY TECHNOLOGY S.A.	38.44x	4.51x	29.83x	-.--%	112B
AIRBNB, INC.	34.49x	6.8x	19.13x	-.--%	108B
DOORDASH, INC.	86.38x	5.21x	24.82x	-.--%	97.78B
SK SQUARE CO., LTD.	2.87x	76.65x	2.14x	0.14%	102B
PROSUS N.V.	10.28x	7.66x	91.96x	0.65%	91.5B
NASPERS LIMITED	8.25x	3.14x	64.99x	0.73%	35.96B
ETERNAL LIMITED	196.54x	2.99x	87.03x	-.--%	31.75B
Average	46.96x	12.92x	39.29x	0.17%	118.79B
Weighted average by Cap.	33.04x	12.32x	28.43x	0.09%