Valuation Netflix, Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 09:25:02 2026-06-17 am EDT			5-day change	1st Jan Change
3.800 ^EUR	-3.55%		-5.00%	-17.75%

Jun. 18	Netflix, Proximity Media to Exclusively Develop New Series	MT
Jun. 17	Stocks Mostly Up Pre-Bell Ahead of Latest Fed Rate Decision	MT

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	325,832	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-17.99%	-	-
Enterprise Value (EV) ¹	276,217	139,522	220,503	387,001	402,692	327,317	321,911	315,106
Change	-	-49.49%	58.04%	75.51%	4.05%	-18.72%	-1.65%	-2.11%
P/E	53.6x	29.6x	40.5x	44.9x	37.1x	21.5x	20.2x	17x
PBR	17.3x	6.4x	10.4x	15.8x	15x	9.69x	8.18x	6.79x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	3.07x	0.9x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	6.34x	5.68x	5.15x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	6.37x	5.61x	4.98x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	19.1x	15.8x	13.2x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	20.1x	16.6x	13.9x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	24.9x	22.6x	18.6x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	4.02%	4.43%	5.38%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.592	3.829	4.564
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	29,698	31,616	33,723	39,001	45,183	51,396	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	16,266	19,417	22,673
Net income ¹	5,116	4,492	5,408	8,712	10,981	15,360	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	77.38	77.38	77.38
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TENCENT HOLDINGS LIMITED	14.84x	4.07x	9.47x	1.39%	506B
UBER TECHNOLOGIES, INC.	24x	2.5x	12.89x	-.--%	146B
SK SQUARE CO., LTD.	5.94x	124.63x	4.63x	0.1%	146B
PROSUS N.V.	10.08x	12.49x	123.81x	0.43%	104B
SPOTIFY TECHNOLOGY S.A.	30.7x	3.7x	24.11x	-.--%	96.25B
AIRBNB, INC.	27.65x	5.19x	14.64x	-.--%	84.52B
DOORDASH, INC.	64.81x	3.8x	18.54x	-.--%	75.58B
NASPERS LIMITED	8.77x	4.08x	45.72x	0.51%	38.9B
KUAISHOU TECHNOLOGY	13.41x	1.06x	5.54x	1.57%	26.12B
Average	22.24x	17.95x	28.82x	0.44%	135.83B
Weighted average by Cap.	19.47x	18.93x	22.14x	0.67%