Valuation Netflix, Inc. London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:52:35 2026-06-22 am EDT			Pre-market 07:47:15 pm
73.51 ^USD	-4.80%		73.00	-0.70%

Jun. 22	Sliding Communication Services, Surging Treasury Yields Push US Equity Indexes in Mixed Territory	MT
Jun. 22	US Equity Indexes Mixed as Communication Services Sector Slides, Treasury Yields Surge	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	306,904	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-22.75%	-	-
Enterprise Value (EV) ¹	276,217	139,522	220,503	387,001	402,692	308,389	302,983	296,179
Change	-	-49.49%	58.04%	75.51%	4.05%	-23.42%	-1.75%	-2.25%
P/E	53.6x	29.6x	40.5x	44.9x	37.1x	20.3x	19x	16x
PBR	17.3x	6.4x	10.4x	15.8x	15x	9.12x	7.71x	6.39x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	2.89x	0.8x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	5.97x	5.35x	4.85x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	6x	5.28x	4.68x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	18x	14.8x	12.4x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	19x	15.6x	13.1x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	23.4x	21.2x	17.5x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	4.27%	4.71%	5.73%
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	72.88	72.88	72.88
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	14.69x	4.02x	9.36x	1.4%	506B
SK SQUARE CO., LTD.	6.6x	141.95x	5.24x	0.09%	153B
UBER TECHNOLOGIES, INC.	23.61x	2.52x	13.02x	-.--%	146B
PROSUS N.V.	9.97x	12.07x	120.14x	0.44%	101B
SPOTIFY TECHNOLOGY S.A.	31.87x	3.86x	25.12x	-.--%	96.25B
AIRBNB, INC.	28.02x	5.27x	14.87x	-.--%	84.52B
DOORDASH, INC.	67.87x	3.99x	19.48x	-.--%	75.58B
NASPERS LIMITED	8.83x	3.96x	44.38x	0.53%	38.09B
KUAISHOU TECHNOLOGY	13.3x	1.05x	5.48x	1.59%	26.12B
Average	22.75x	19.85x	28.57x	0.45%	136.3B
Weighted average by Cap.	19.68x	21.73x	21.66x	0.68%