|
Market Closed -
Swiss Exchange
11:35:53 2026-09-25 am EDT
|
After hours 02:23:49 pm | |||
| 71.48 USD | -0.14% |
|
71.02 | -0.65% |
| Sep. 23 | Communications Services Decline -- Communications Services Roundup | DJ |
| Sep. 23 | Disney Boosts Prices on Several Streaming Subscriptions | DJ |
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 | 298,638 | - | - |
| Change | - | -50.82% | 62.39% | 78.79% | 4.28% | -24.83% | - | - |
| Enterprise Value (EV) 1 | 276,217 | 139,522 | 220,503 | 387,001 | 402,692 | 303,573 | 299,732 | 285,302 |
| Change | - | -49.49% | 58.04% | 75.51% | 4.05% | -24.61% | -1.27% | -4.81% |
| P/E | 53.6x | 29.6x | 40.5x | 44.9x | 37.1x | 20x | 18.8x | 15.7x |
| PBR | 17.3x | 6.4x | 10.4x | 15.8x | 15x | 9.46x | 8.13x | 6.84x |
| PEG | - | -2.6x | 1.9x | 0.7x | 1.3x | 0.5x | 2.99x | 0.8x |
| Capitalization / Revenue | 8.99x | 4.15x | 6.32x | 9.77x | 8.79x | 5.83x | 5.24x | 4.76x |
| EV / Revenue | 9.3x | 4.41x | 6.54x | 9.92x | 8.91x | 5.93x | 5.26x | 4.55x |
| EV / EBITDA | 40.6x | 21.3x | 28.8x | 35.1x | 28.7x | 17.8x | 15x | 12.3x |
| EV / EBIT | 44.6x | 24.8x | 31.7x | 37.1x | 30.2x | 18.8x | 15.7x | 12.9x |
| EV / FCF | -1,738x | 86.2x | 31.8x | 55.9x | 42.6x | 23.6x | 21.2x | 17.2x |
| FCF Yield | -0.06% | 1.16% | 3.14% | 1.79% | 2.35% | 4.24% | 4.73% | 5.83% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.124 | 0.995 | 1.203 | 1.983 | 2.53 | 3.584 | 3.809 | 4.557 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 29,698 | 31,616 | 33,723 | 39,001 | 45,183 | 51,219 | 56,985 | 62,738 |
| EBITDA 1 | 6,806 | 6,545 | 7,650 | 11,019 | 14,028 | 17,042 | 20,013 | 23,234 |
| EBIT 1 | 6,195 | 5,633 | 6,954 | 10,418 | 13,327 | 16,127 | 19,117 | 22,202 |
| Net income 1 | 5,116 | 4,492 | 5,408 | 8,712 | 10,981 | 15,266 | 15,846 | 18,446 |
| Net Debt 1 | 9,365 | 8,295 | 7,405 | 5,999 | 5,400 | 4,936 | 1,094 | -13,335 |
| Reference price 2 | 60.24 | 29.49 | 48.69 | 89.13 | 93.76 | 71.72 | 71.72 | 71.72 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 15.16x | 4.04x | 9.36x | 1.34% | 503B | |
| 20.01x | 5.93x | 17.81x | -.--% | 299B | |
| 21.68x | 2.48x | 12.61x | -.--% | 141B | |
| 3.2x | 88.24x | 2.46x | 0.13% | 115B | |
| 36.89x | 4.3x | 28.14x | -.--% | 105B | |
| 28.49x | 5.51x | 15.47x | -.--% | 89.26B | |
| 9.96x | 7.15x | 85.96x | 0.69% | 85.14B | |
| 72.53x | 4.28x | 20.38x | -.--% | 81.26B | |
| 195.86x | 3.05x | 88.96x | -.--% | 32.13B | |
| Average | 44.87x | 13.89x | 31.24x | 0.24% | 161.17B | |
| Weighted average by Cap. | 25.16x | 11.21x | 19.49x | 0.52% |
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
