Valuation Netflix, Inc. London S.E.

Stocks

Market Closed - London S.E. Other stock markets 14:49:03 02/07/2026 BST			Pre-market 00:41:51
75.79 ^USD	+3.71%		77.55	+2.32%

07-02	Communications Services Down as Traders Await Deal Outcomes - Communications Services Roundup	DJ
07-02	HSBC Adjusts Price Target on Netflix to $104 From $113, Maintains Buy Rating	MT

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	312,399	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-21.37%	-	-
Enterprise Value (EV) ¹	276,217	139,522	220,503	387,001	402,692	314,154	308,502	301,716
Change	-	-49.49%	58.04%	75.51%	4.05%	-21.99%	-1.8%	-2.2%
P/E	53.6x	29.6x	40.5x	44.9x	37.1x	21.6x	20.3x	17x
PBR	17.3x	6.4x	10.4x	15.8x	15x	9.72x	8.21x	6.82x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	3.09x	0.9x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	6.08x	5.44x	4.94x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	6.11x	5.38x	4.77x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	18.4x	15.1x	12.6x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	19.3x	15.9x	13.3x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	23.9x	21.6x	17.8x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	4.19%	4.62%	5.61%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.592	3.828	4.563
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	29,698	31,616	33,723	39,001	45,183	51,396	57,387	63,286
EBITDA ¹	6,806	6,545	7,650	11,019	14,028	17,094	20,415	23,919
EBIT ¹	6,195	5,633	6,954	10,418	13,327	16,269	19,412	22,666
Net income ¹	5,116	4,492	5,408	8,712	10,981	15,360	16,177	19,003
Net Debt ¹	9,365	8,295	7,405	5,999	5,400	1,755	-3,897	-10,683
Reference price ²	60.24	29.49	48.69	89.13	93.76	77.65	77.65	77.65
Nbr of stocks (in thousands)	4,429,522	4,450,205	4,376,797	4,274,581	4,237,323	4,210,799	-	-
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	14.41x	3.93x	9.16x	1.43%	492B
UBER TECHNOLOGIES, INC.	23.93x	2.56x	13.2x	-.--%	148B
SK SQUARE CO., LTD.	6.43x	137.56x	5.02x	0.09%	149B
SPOTIFY TECHNOLOGY S.A.	32.4x	3.94x	25.79x	-.--%	97.15B
PROSUS N.V.	9.55x	8.09x	89.45x	0.66%	92.84B
AIRBNB, INC.	28.96x	5.47x	15.46x	-.--%	87.43B
DOORDASH, INC.	73.91x	4.37x	21.35x	-.--%	82.29B
NASPERS LIMITED	8.23x	2.91x	41.31x	0.59%	38.46B
ETERNAL LIMITED	696.83x	4.5x	212.76x	-.--%	27.04B
Average	99.41x	19.26x	48.17x	0.31%	134.97B
Weighted average by Cap.	35.73x	20.62x	23.44x	0.66%