Valuation Netflix, Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 19:39:35 28/07/2026 BST			5-day change	1st Jan Change
64.67 ^EUR	+4.31%		+10.45%	-18.14%

12:31am	Netflix, Disney Set to Benefit as Canada Scraps Streaming Levy	MT
12:03am	Netflix edges BBC as first choice for UK viewers, Ofcom report shows	RE

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	301,428	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-24.13%	-	-
Enterprise Value (EV) ¹	276,217	139,522	220,503	387,001	402,692	306,306	300,300	287,858
Change	-	-49.49%	58.04%	75.51%	4.05%	-23.94%	-1.96%	-4.14%
P/E	53.6x	29.6x	40.5x	44.9x	37.1x	20.2x	19x	15.9x
PBR	17.3x	6.4x	10.4x	15.8x	15x	9.76x	8.18x	6.72x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	2.93x	0.8x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	5.89x	5.29x	4.8x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	5.98x	5.27x	4.58x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	18x	15x	12.3x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	19x	15.7x	12.9x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	23.8x	21.1x	17.2x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	4.21%	4.75%	5.81%
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	16,128	19,131	22,232
Net income ¹	5,116	4,492	5,408	8,712	10,981	15,265	15,852	18,447
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	72.39	72.39	72.39
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TENCENT HOLDINGS LIMITED	14.9x	4.05x	9.47x	1.38%	507B
UBER TECHNOLOGIES, INC.	22.4x	2.4x	12.44x	-.--%	139B
SPOTIFY TECHNOLOGY S.A.	34.01x	4.15x	27.34x	-.--%	102B
SK SQUARE CO., LTD.	3.79x	77.34x	2.8x	0.14%	98.3B
PROSUS N.V.	10.61x	7.77x	89.06x	0.65%	90.99B
AIRBNB, INC.	28.88x	5.46x	15.41x	-.--%	87.16B
DOORDASH, INC.	72.46x	4.24x	20.7x	-.--%	80.33B
NASPERS LIMITED	8.21x	2.72x	42.73x	0.75%	36.64B
ETERNAL LIMITED	737.06x	4.77x	225.51x	-.--%	28.35B
Average	103.59x	12.55x	49.49x	0.33%	129.94B
Weighted average by Cap.	38.48x	10.41x	24.50x	0.69%