|
Market Closed -
Other stock markets
|
Pre-market 07:44:12 pm | |||
| 1,220.67 USD | -0.38% |
|
1,215.24 | -0.44% |
| Jun. 17 | Sector Update: Consumer Stocks Decline Late Afternoon | MT |
| Jun. 17 | Streaming surpasses broadcast and cable TV viewing in US for first time | RE |
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 | 519,482 | - | - |
| Change | - | 11.7% | -50.82% | 62.39% | 78.79% | 36.35% | - | - |
| Enterprise Value (EV) 1 | 246,995 | 276,217 | 139,522 | 220,503 | 387,001 | 526,153 | 524,368 | 522,936 |
| Change | - | 11.83% | -49.49% | 58.04% | 75.51% | 35.96% | -0.34% | -0.27% |
| P/E ratio | 88.9x | 53.6x | 29.6x | 40.5x | 44.9x | 47.8x | 39.6x | 32.7x |
| PBR | 22.2x | 17.3x | 6.4x | 10.4x | 15.8x | 18.8x | 16.2x | 14x |
| PEG | - | 0.6x | -2.6x | 1.9x | 0.7x | 1.7x | 1.9x | 1.6x |
| Capitalization / Revenue | 9.56x | 8.99x | 4.15x | 6.32x | 9.77x | 11.7x | 10.4x | 9.41x |
| EV / Revenue | 9.88x | 9.3x | 4.41x | 6.54x | 9.92x | 11.8x | 10.5x | 9.48x |
| EV / EBITDA | 48.3x | 40.6x | 21.3x | 28.8x | 35.1x | 38.1x | 32x | 27.2x |
| EV / EBIT | 53.9x | 44.6x | 24.8x | 31.7x | 37.1x | 40.1x | 33.3x | 28.2x |
| EV / FCF | 129x | -1,738x | 86.2x | 31.8x | 55.9x | 59x | 46.3x | 38x |
| FCF Yield | 0.78% | -0.06% | 1.16% | 3.14% | 1.79% | 1.69% | 2.16% | 2.63% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 6.08 | 11.24 | 9.95 | 12.03 | 19.83 | 25.56 | 30.85 | 37.29 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 24,996 | 29,698 | 31,616 | 33,723 | 39,001 | 44,442 | 49,822 | 55,182 |
| EBITDA 1 | 5,116 | 6,806 | 6,545 | 7,650 | 11,019 | 13,816 | 16,384 | 19,196 |
| EBIT 1 | 4,585 | 6,195 | 5,633 | 6,954 | 10,418 | 13,128 | 15,736 | 18,541 |
| Net income 1 | 2,761 | 5,116 | 4,492 | 5,408 | 8,712 | 11,046 | 13,161 | 15,611 |
| Net Debt 1 | 8,103 | 9,365 | 8,295 | 7,405 | 5,999 | 6,671 | 4,885 | 3,454 |
| Reference price 2 | 540.73 | 602.44 | 294.88 | 486.88 | 891.32 | 1,220.67 | 1,220.67 | 1,220.67 |
| Nbr of stocks (in thousands) | 441,795 | 442,952 | 445,020 | 437,680 | 427,458 | 425,571 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 47.94x | 11.88x | 38.23x | -.--% | 521B | ||
| 20.53x | 5.63x | 13.07x | 0.96% | 589B | ||
| 29.78x | 3.47x | 20.33x | -.--% | 178B | ||
| 71.21x | 6.7x | 49.04x | -.--% | 147B | ||
| 14.75x | 20.56x | 325.62x | 0.22% | 124B | ||
| 103.43x | 6.74x | 32.01x | -.--% | 93.96B | ||
| 32.63x | 6.24x | 17.93x | -.--% | 84.69B | ||
| 12.98x | 6.27x | 146.59x | 0.32% | 46.58B | ||
| 497.42x | 10.09x | 82.76x | -.--% | 34.57B | ||
| 20.03x | 6.03x | 17.07x | 1.16% | 29.84B | ||
| Average | 85.07x | 8.36x | 74.26x | 0.27% | 184.9B | |
| Weighted average by Cap. | 46.27x | 8.46x | 50.55x | 0.35% |
Year-on-year evolution of the PER
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
