|
End-of-day quote
Thailand S.E.
15/10/2026
|
5-day change | 1st Jan Change | ||
| 2.380 THB | 0.00% |
|
+1.71% | -20.13% |
| 05:31pm | Netflix Sentiment Seen Improving on Pricing, Content Slate, Oppenheimer Says | MT |
| 05:27pm | Ryan Israel on Investing Beyond AI | MT |
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 | 293,849 | - | - |
| Change | - | -50.82% | 62.39% | 78.79% | 4.28% | -26.04% | - | - |
| Enterprise Value (EV) 1 | 276,217 | 139,522 | 220,503 | 387,001 | 402,692 | 298,779 | 294,943 | 280,514 |
| Change | - | -49.49% | 58.04% | 75.51% | 4.05% | -25.8% | -1.28% | -4.89% |
| P/E | 53.6x | 29.6x | 40.5x | 44.9x | 37.1x | 19.7x | 18.6x | 15.5x |
| PBR | 17.3x | 6.4x | 10.4x | 15.8x | 15x | 9.38x | 8.04x | 6.77x |
| PEG | - | -2.6x | 1.9x | 0.7x | 1.3x | 0.5x | 3.1x | 0.8x |
| Capitalization / Revenue | 8.99x | 4.15x | 6.32x | 9.77x | 8.79x | 5.74x | 5.16x | 4.68x |
| EV / Revenue | 9.3x | 4.41x | 6.54x | 9.92x | 8.91x | 5.83x | 5.18x | 4.47x |
| EV / EBITDA | 40.6x | 21.3x | 28.8x | 35.1x | 28.7x | 17.5x | 14.8x | 12.1x |
| EV / EBIT | 44.6x | 24.8x | 31.7x | 37.1x | 30.2x | 18.5x | 15.5x | 12.7x |
| EV / FCF | -1,738x | 86.2x | 31.8x | 55.9x | 42.6x | 23.4x | 21.1x | 16.8x |
| FCF Yield | -0.06% | 1.16% | 3.14% | 1.79% | 2.35% | 4.28% | 4.75% | 5.94% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.124 | 0.995 | 1.203 | 1.983 | 2.53 | 3.584 | 3.799 | 4.553 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 29,698 | 31,616 | 33,723 | 39,001 | 45,183 | 51,218 | 56,952 | 62,755 |
| EBITDA 1 | 6,806 | 6,545 | 7,650 | 11,019 | 14,028 | 17,061 | 19,948 | 23,144 |
| EBIT 1 | 6,195 | 5,633 | 6,954 | 10,418 | 13,327 | 16,125 | 19,052 | 22,120 |
| Net income 1 | 5,116 | 4,492 | 5,408 | 8,712 | 10,981 | 15,266 | 15,792 | 18,375 |
| Net Debt 1 | 9,365 | 8,295 | 7,405 | 5,999 | 5,400 | 4,930 | 1,094 | -13,335 |
| Reference price 2 | 60.24 | 29.49 | 48.69 | 89.13 | 93.76 | 70.57 | 70.57 | 70.57 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.89x | 8.21x | 17.6x | 0.25% | 4,230B | |
| 23.9x | 7.48x | 13.2x | 0.29% | 1,879B | |
| 30.85x | 14.44x | 22.82x | 0.59% | 528B | |
| 14.6x | 3.89x | 9.02x | 1.39% | 485B | |
| 19.7x | 5.83x | 17.52x | -.--% | 294B | |
| 21.25x | 1.55x | 10.52x | 0.98% | 276B | |
| 107.33x | 14.16x | 76.06x | -.--% | 222B | |
| 21.81x | 2.48x | 12.63x | -.--% | 142B | |
| 8.33x | 0.95x | 4.1x | -.--% | 116B | |
| Average | 29.41x | 6.56x | 20.38x | 0.39% | 907.99B | |
| Weighted average by Cap. | 21.93x | 7.84x | 17.48x | 0.35% |
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
- NFLX06 Stock
- Valuation Netflix, Inc.
Select your edition
All financial news and data tailored to specific country editions
