|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.640 THB | -1.49% |
|
-1.49% | -10.81% |
| Jun. 15 | Netflix, IHeartMedia Expand Video Podcast Partnership | MT |
| Jun. 15 | Netflix expands iHeartMedia partnership, adds Kate Hudson, Martha Stewart podcast shows | RE |
Company Valuation: Netflix, Inc.
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 | 343,896 | - | - |
| Change | - | -50.82% | 62.39% | 78.79% | 4.28% | -13.44% | - | - |
| Enterprise Value (EV) 1 | 276,217 | 139,522 | 220,503 | 387,001 | 402,692 | 345,381 | 339,975 | 333,171 |
| Change | - | -49.49% | 58.04% | 75.51% | 4.05% | -14.23% | -1.57% | -2% |
| P/E Ratio | 53.6x | 29.6x | 40.5x | 44.9x | 37.1x | 22.7x | 21.3x | 17.9x |
| PBR | 17.3x | 6.4x | 10.4x | 15.8x | 15x | 10.2x | 8.63x | 7.16x |
| PEG | - | -2.6x | 1.9x | 0.7x | 1.3x | 0.5x | 3.26x | 0.9x |
| Capitalization / Revenue | 8.99x | 4.15x | 6.32x | 9.77x | 8.79x | 6.69x | 5.99x | 5.43x |
| EV / Revenue | 9.3x | 4.41x | 6.54x | 9.92x | 8.91x | 6.72x | 5.92x | 5.26x |
| EV / EBITDA | 40.6x | 21.3x | 28.8x | 35.1x | 28.7x | 20.2x | 16.6x | 13.9x |
| EV / EBIT | 44.6x | 24.8x | 31.7x | 37.1x | 30.2x | 21.2x | 17.5x | 14.7x |
| EV / FCF | -1,738x | 86.2x | 31.8x | 55.9x | 42.6x | 26.2x | 23.8x | 19.6x |
| FCF Yield | -0.06% | 1.16% | 3.14% | 1.79% | 2.35% | 3.81% | 4.2% | 5.09% |
| 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 | 81.67 | 81.67 | 81.67 |
| 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
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.47x | 4.25x | 9.88x | 1.33% | 533B | |
| 23.38x | 2.43x | 12.53x | -.--% | 140B | |
| 5.06x | 102.24x | 3.8x | 0.11% | 118B | |
| 9.92x | 12.37x | 120.83x | 0.43% | 105B | |
| 32.49x | 3.95x | 25.68x | -.--% | 99.11B | |
| 26.02x | 4.83x | 13.65x | -.--% | 78.51B | |
| 58.91x | 3.42x | 16.72x | -.--% | 65.61B | |
| 8.87x | 4.1x | 43.83x | 0.5% | 39.78B | |
| 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% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- NFLX Stock
- NFLX80 Stock
- Valuation Netflix, Inc.
Select your edition
All financial news and data tailored to specific country editions
