|
Market Closed -
Warsaw S.E.
09:10:21 2026-10-05 pm EDT
|
5-day change | 1st Jan Change | ||
| 264.80 PLN | 0.00% |
|
0.00% | -24.75% |
| Oct. 08 | Communications Services Up on Rotation from AI Bets -- Communications Services Roundup | DJ |
| Oct. 08 | New 'Bridgerton' series to follow young Violet and Edmund Bridgerton romance | 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 | 290,227 | - | - |
| Change | - | -50.82% | 62.39% | 78.79% | 4.28% | -26.95% | - | - |
| Enterprise Value (EV) 1 | 276,217 | 139,522 | 220,503 | 387,001 | 402,692 | 295,156 | 291,321 | 276,891 |
| Change | - | -49.49% | 58.04% | 75.51% | 4.05% | -26.7% | -1.3% | -4.95% |
| P/E | 53.6x | 29.6x | 40.5x | 44.9x | 37.1x | 19.5x | 18.3x | 15.3x |
| PBR | 17.3x | 6.4x | 10.4x | 15.8x | 15x | 9.26x | 7.94x | 6.69x |
| PEG | - | -2.6x | 1.9x | 0.7x | 1.3x | 0.5x | 3.01x | 0.8x |
| Capitalization / Revenue | 8.99x | 4.15x | 6.32x | 9.77x | 8.79x | 5.67x | 5.1x | 4.63x |
| EV / Revenue | 9.3x | 4.41x | 6.54x | 9.92x | 8.91x | 5.76x | 5.12x | 4.42x |
| EV / EBITDA | 40.6x | 21.3x | 28.8x | 35.1x | 28.7x | 17.3x | 14.6x | 11.9x |
| EV / EBIT | 44.6x | 24.8x | 31.7x | 37.1x | 30.2x | 18.3x | 15.3x | 12.5x |
| EV / FCF | -1,738x | 86.2x | 31.8x | 55.9x | 42.6x | 23x | 20.7x | 16.6x |
| FCF Yield | -0.06% | 1.16% | 3.14% | 1.79% | 2.35% | 4.34% | 4.83% | 6.02% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.124 | 0.995 | 1.203 | 1.983 | 2.53 | 3.583 | 3.801 | 4.549 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 29,698 | 31,616 | 33,723 | 39,001 | 45,183 | 51,218 | 56,947 | 62,709 |
| EBITDA 1 | 6,806 | 6,545 | 7,650 | 11,019 | 14,028 | 17,056 | 19,976 | 23,172 |
| EBIT 1 | 6,195 | 5,633 | 6,954 | 10,418 | 13,327 | 16,124 | 19,071 | 22,141 |
| Net income 1 | 5,116 | 4,492 | 5,408 | 8,712 | 10,981 | 15,263 | 15,801 | 18,388 |
| Net Debt 1 | 9,365 | 8,295 | 7,405 | 5,999 | 5,400 | 4,930 | 1,094 | -13,335 |
| Reference price 2 | 60.24 | 29.49 | 48.69 | 89.13 | 93.76 | 69.70 | 69.70 | 69.70 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.99x | 8.3x | 17.73x | 0.25% | 4,269B | |
| 23.19x | 7.32x | 12.86x | 0.29% | 1,838B | |
| 29.16x | 13.67x | 21.6x | 0.62% | 499B | |
| 14.51x | 3.87x | 8.96x | 1.4% | 482B | |
| 19.45x | 5.76x | 17.31x | -.--% | 290B | |
| 20.66x | 1.51x | 10.38x | 1.02% | 266B | |
| 103.33x | 13.62x | 73.14x | -.--% | 214B | |
| 21.52x | 2.46x | 12.5x | -.--% | 140B | |
| 3.03x | 84.38x | 2.3x | 0.13% | 112B | |
| Average | 27.98x | 15.65x | 19.64x | 0.41% | 901.16B | |
| Weighted average by Cap. | 21.36x | 8.92x | 17.24x | 0.35% |
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
- NFLX Stock
- Valuation Netflix, Inc.
Select your edition
All financial news and data tailored to specific country editions
