Valuation Netflix, Inc. Toronto S.E.

Stocks

Delayed Toronto S.E. Other stock markets 03:01:38 2026-07-17 pm EDT			5-day change	1st Jan Change
26.01 ^CAD	-7.24%		-5.65%	-27.06%

02:37pm	Nasdaq Drops as Chip Selloff Deepens	DJ
02:35pm	Wall St slides as chip selloff broadens	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	313,073	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-21.2%	-	-
Enterprise Value (EV) ¹	276,217	139,522	220,503	387,001	402,692	317,366	311,945	299,503
Change	-	-49.49%	58.04%	75.51%	4.05%	-21.19%	-1.71%	-3.99%
P/E	53.6x	29.6x	40.5x	44.9x	37.1x	20.9x	19.5x	16.4x
PBR	17.3x	6.4x	10.4x	15.8x	15x	10.1x	8.42x	6.86x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	2.81x	0.8x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	6.11x	5.49x	4.98x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	6.19x	5.47x	4.77x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	18.6x	15.5x	12.8x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	19.6x	16.3x	13.4x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	24.6x	21.8x	17.9x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	4.07%	4.59%	5.59%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.561	3.808	4.543
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	29,698	31,616	33,723	39,001	45,183	51,230	57,047	62,836
EBITDA ¹	6,806	6,545	7,650	11,019	14,028	17,042	20,082	23,309
EBIT ¹	6,195	5,633	6,954	10,418	13,327	16,153	19,171	22,300
Net income ¹	5,116	4,492	5,408	8,712	10,981	15,263	15,900	18,512
Net Debt ¹	9,365	8,295	7,405	5,999	5,400	4,293	-1,128	-13,570
Reference price ²	60.24	29.49	48.69	89.13	93.76	74.35	74.35	74.35
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TENCENT HOLDINGS LIMITED	16.29x	4.44x	10.38x	1.27%	554B
UBER TECHNOLOGIES, INC.	24.29x	2.6x	13.47x	-.--%	151B
SK SQUARE CO., LTD.	4.23x	88.55x	3.21x	0.13%	108B
SPOTIFY TECHNOLOGY S.A.	32.54x	3.95x	25.97x	-.--%	97.89B
PROSUS N.V.	11.15x	8.39x	94.68x	0.6%	97.83B
AIRBNB, INC.	29.07x	5.52x	15.59x	-.--%	87.72B
DOORDASH, INC.	73.27x	4.29x	20.94x	-.--%	81.2B
NASPERS LIMITED	9.04x	3.03x	44.55x	0.68%	40.32B
ETERNAL LIMITED	713.65x	4.62x	218.09x	-.--%	27.32B
Average	101.50x	13.93x	49.65x	0.3%	138.34B
Weighted average by Cap.	36.77x	11.79x	24.70x	0.64%