Valuation Netflix, Inc. Toronto S.E.

Stocks

Market Closed - Toronto S.E. Other stock markets 20:59:29 24/07/2026 BST			5-day change	1st Jan Change
26.32 ^CAD	+1.58%		+1.35%	-26.27%

07-24	US appeals court blocks part of Texas children's online safety law	RE
07-24	TF1, profitability holds up against digital and cost management

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	291,851	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-26.54%	-	-
Enterprise Value (EV) ¹	276,217	139,522	220,503	387,001	402,692	296,729	290,723	278,280
Change	-	-49.49%	58.04%	75.51%	4.05%	-26.31%	-2.02%	-4.28%
P/E	53.6x	29.6x	40.5x	44.9x	37.1x	19.6x	18.4x	15.4x
PBR	17.3x	6.4x	10.4x	15.8x	15x	9.45x	7.92x	6.51x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	2.84x	0.8x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	5.7x	5.12x	4.65x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	5.79x	5.1x	4.43x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	17.4x	14.5x	11.9x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	18.4x	15.2x	12.5x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	23x	20.4x	16.6x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	4.35%	4.91%	6.01%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.581	3.813	4.563
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	29,698	31,616	33,723	39,001	45,183	51,209	57,006	62,801
EBITDA ¹	6,806	6,545	7,650	11,019	14,028	17,042	20,084	23,326
EBIT ¹	6,195	5,633	6,954	10,418	13,327	16,137	19,139	22,243
Net income ¹	5,116	4,492	5,408	8,712	10,981	15,274	15,858	18,459
Net Debt ¹	9,365	8,295	7,405	5,999	5,400	4,879	-1,128	-13,570
Reference price ²	60.24	29.49	48.69	89.13	93.76	70.09	70.09	70.09
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TENCENT HOLDINGS LIMITED	14.62x	3.98x	9.28x	1.41%	498B
SK SQUARE CO., LTD.	3.84x	78.55x	2.84x	0.14%	100B
SPOTIFY TECHNOLOGY S.A.	33.15x	4.03x	26.58x	-.--%	99.24B
PROSUS N.V.	10.3x	7.56x	86.64x	0.67%	88.43B
AIRBNB, INC.	27.73x	5.21x	14.72x	-.--%	83.74B
DOORDASH, INC.	67.96x	3.96x	19.32x	-.--%	75.34B
NASPERS LIMITED	7.95x	2.63x	41.34x	0.78%	35.46B
ETERNAL LIMITED	697.58x	4.51x	213x	-.--%	26.72B
KUAISHOU TECHNOLOGY	11.89x	1.82x	9.58x	1.8%	42.92B
Average	97.22x	12.47x	47.03x	0.53%	116.6B
Weighted average by Cap.	36.91x	11.37x	24.26x	0.84%