|
End-of-day quote
Bulgaria S.E.
09/07/2026
|
5-day change | 1st Jan Change | ||
| 65.80 EUR | -1.78% |
|
-.--% | -28.23% |
| 08-20 | An analyst explains Harry and Meghan's return to Britain | RE |
| 08-20 | Prince Harry and Meghan to make shock return to Britain after moving to US | RE |
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 | 334,031 | - | - |
| Change | - | -50.82% | 62.39% | 78.79% | 4.28% | -15.92% | - | - |
| Enterprise Value (EV) 1 | 276,217 | 139,522 | 220,503 | 387,001 | 402,692 | 338,967 | 334,088 | 320,461 |
| Change | - | -49.49% | 58.04% | 75.51% | 4.05% | -15.82% | -1.44% | -4.08% |
| P/E | 53.6x | 29.6x | 40.5x | 44.9x | 37.1x | 22.4x | 21x | 17.5x |
| PBR | 17.3x | 6.4x | 10.4x | 15.8x | 15x | 10.6x | 9.06x | 7.44x |
| PEG | - | -2.6x | 1.9x | 0.7x | 1.3x | 0.5x | 3.22x | 0.9x |
| Capitalization / Revenue | 8.99x | 4.15x | 6.32x | 9.77x | 8.79x | 6.52x | 5.86x | 5.32x |
| EV / Revenue | 9.3x | 4.41x | 6.54x | 9.92x | 8.91x | 6.62x | 5.86x | 5.1x |
| EV / EBITDA | 40.6x | 21.3x | 28.8x | 35.1x | 28.7x | 19.9x | 16.6x | 13.8x |
| EV / EBIT | 44.6x | 24.8x | 31.7x | 37.1x | 30.2x | 21x | 17.4x | 14.4x |
| EV / FCF | -1,738x | 86.2x | 31.8x | 55.9x | 42.6x | 26.3x | 23.6x | 19.3x |
| FCF Yield | -0.06% | 1.16% | 3.14% | 1.79% | 2.35% | 3.8% | 4.24% | 5.19% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.124 | 0.995 | 1.203 | 1.983 | 2.53 | 3.584 | 3.818 | 4.576 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 29,698 | 31,616 | 33,723 | 39,001 | 45,183 | 51,220 | 57,006 | 62,811 |
| EBITDA 1 | 6,806 | 6,545 | 7,650 | 11,019 | 14,028 | 17,047 | 20,082 | 23,263 |
| EBIT 1 | 6,195 | 5,633 | 6,954 | 10,418 | 13,327 | 16,130 | 19,160 | 22,288 |
| Net income 1 | 5,116 | 4,492 | 5,408 | 8,712 | 10,981 | 15,266 | 15,865 | 18,481 |
| Net Debt 1 | 9,365 | 8,295 | 7,405 | 5,999 | 5,400 | 4,936 | 56.59 | -13,570 |
| Reference price 2 | 60.24 | 29.49 | 48.69 | 89.13 | 93.76 | 80.14 | 80.14 | 80.14 |
| 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 | 20/01/22 | 19/01/23 | 23/01/24 | 21/01/25 | 20/01/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.54x | 4.12x | 9.52x | 1.32% | 512B | |
| 22.38x | 6.62x | 19.88x | -.--% | 334B | |
| 23.79x | 2.79x | 14.2x | -.--% | 159B | |
| 35.24x | 6.99x | 19.66x | -.--% | 110B | |
| 37.49x | 4.37x | 28.91x | -.--% | 110B | |
| 2.7x | 70.66x | 1.89x | 0.15% | 95.1B | |
| 85.43x | 5.07x | 24.25x | -.--% | 95.42B | |
| 10.48x | 7.97x | 92.97x | 0.64% | 93.36B | |
| 8.55x | 2.75x | 59.71x | 0.74% | 37.25B | |
| Average | 26.84x | 12.37x | 30.11x | 0.32% | 171.79B | |
| Weighted average by Cap. | 23.87x | 9.10x | 21.03x | 0.5% |
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
- NFC Stock
- Valuation Netflix, Inc.
Select your edition
All financial news and data tailored to specific country editions
