|
Market Closed -
Other stock markets
|
After hours 07:59:22 pm | |||
| 88.55 USD | -1.96% |
|
88.99 | +0.50% |
| Jan. 14 | Netflix, Paramount Meet EU Antitrust Regulators on Warner Bids | MT |
| Jan. 14 | Communications Services Down on Flight From Risk -- Communications Services Roundup | DJ |
Company Valuation: Netflix, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 238,892 | 266,852 | 131,228 | 213,097 | 381,002 | 404,629 | 404,629 | - |
| Change | - | 11.7% | -50.82% | 62.39% | 78.79% | 6.2% | 0% | - |
| Enterprise Value (EV) 1 | 246,995 | 276,217 | 139,522 | 220,503 | 387,001 | 410,597 | 408,497 | 404,730 |
| Change | - | 11.83% | -49.49% | 58.04% | 75.51% | 6.1% | -0.51% | -0.92% |
| P/E ratio | 88.9x | 53.6x | 29.6x | 40.5x | 44.9x | 35x | 27.4x | 22.7x |
| PBR | 22.2x | 17.3x | 6.4x | 10.4x | 15.8x | 13.5x | 11.1x | 9.48x |
| PEG | - | 0.6x | -2.6x | 1.9x | 0.7x | 1.3x | 1x | 1.1x |
| Capitalization / Revenue | 9.56x | 8.99x | 4.15x | 6.32x | 9.77x | 8.97x | 7.94x | 7.14x |
| EV / Revenue | 9.88x | 9.3x | 4.41x | 6.54x | 9.92x | 9.1x | 8.02x | 7.15x |
| EV / EBITDA | 48.3x | 40.6x | 21.3x | 28.8x | 35.1x | 29.4x | 23.6x | 19.8x |
| EV / EBIT | 53.9x | 44.6x | 24.8x | 31.7x | 37.1x | 30.8x | 24.6x | 20.6x |
| EV / FCF | 129x | -1,738x | 86.2x | 31.8x | 55.9x | 44.7x | 33.6x | 27.8x |
| FCF Yield | 0.78% | -0.06% | 1.16% | 3.14% | 1.79% | 2.24% | 2.97% | 3.6% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.608 | 1.124 | 0.995 | 1.203 | 1.983 | 2.53 | 3.232 | 3.908 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 24,996 | 29,698 | 31,616 | 33,723 | 39,001 | 45,100 | 50,963 | 56,645 |
| EBITDA 1 | 5,116 | 6,806 | 6,545 | 7,650 | 11,019 | 13,971 | 17,336 | 20,493 |
| EBIT 1 | 4,585 | 6,195 | 5,633 | 6,954 | 10,418 | 13,312 | 16,595 | 19,646 |
| Net income 1 | 2,761 | 5,116 | 4,492 | 5,408 | 8,712 | 11,012 | 13,899 | 16,536 |
| Net Debt 1 | 8,103 | 9,365 | 8,295 | 7,405 | 5,999 | 5,968 | 3,868 | 100.9 |
| Reference price 2 | 54.07 | 60.24 | 29.49 | 48.69 | 89.13 | 88.55 | 88.55 | 88.55 |
| Nbr of stocks (in thousands) | 4,417,950 | 4,429,522 | 4,450,205 | 4,376,797 | 4,274,581 | 4,569,495 | 4,569,495 | - |
| Announcement Date | 1/19/21 | 1/20/22 | 1/19/23 | 1/23/24 | 1/21/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 35.7x | 9.29x | 29.97x | -.--% | 405B | |
| 23.34x | 6.55x | 14.97x | 0.86% | 731B | |
| 15.84x | 3.45x | 20.56x | -.--% | 176B | |
| 14.46x | 17.48x | 174.52x | 0.27% | 142B | |
| 63.09x | 5.16x | 39.71x | -.--% | 109B | |
| 96.68x | 6.68x | 33.16x | -.--% | 91.86B | |
| 33.97x | 6.1x | 17.37x | -.--% | 80.52B | |
| 11.63x | 5.56x | 61.33x | 0.35% | 53.87B | |
| 16.84x | 1.93x | 9.3x | 0.3% | 45.71B | |
| 7.7x | 28.3x | 6.15x | -.--% | 39.27B | |
| Average | 31.92x | 9.05x | 40.70x | 0.18% | 187.41B | |
| Weighted average by Cap. | 30.17x | 7.90x | 34.27x | 0.37% |
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
- Equities
- NFLX Stock
- Valuation Netflix, Inc.
Select your edition
All financial news and data tailored to specific country editions
