Valuation Netflix, Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 15:14:12 10/03/2026 GMT			5-day change	1st Jan Change
97.34 ^USD	-0.99%		-0.55%	+3.63%

03-09	Trump bought Netflix and Warner Bros bonds at height of bidding war with Paramount	RE
03-06	Communications Services Down on Flight From Risk - Communications Services Roundup	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	266,852	131,228	213,097	381,002	397,291	415,123	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	4.49%	-	-
Enterprise Value (EV) ¹	276,217	139,522	220,503	387,001	402,692	415,516	410,276	411,076
Change	-	-49.49%	58.04%	75.51%	4.05%	3.18%	-1.26%	0.19%
P/E ratio	53.6x	29.6x	40.5x	44.9x	37.1x	31.3x	25.6x	21.7x
PBR	17.3x	6.4x	10.4x	15.8x	15x	12x	9.92x	7.58x
PEG	-	-2.6x	1.9x	0.7x	1.3x	1.3x	1.2x	1.2x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	8.12x	7.27x	6.61x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	8.12x	7.19x	6.55x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	24.4x	20.2x	17.3x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	25.5x	21.1x	18.2x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	36x	28.5x	24.2x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	2.77%	3.51%	4.13%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.143	3.84	4.534
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	29,698	31,616	33,723	39,001	45,183	51,150	57,086	62,803
EBITDA ¹	6,806	6,545	7,650	11,019	14,028	17,011	20,320	23,740
EBIT ¹	6,195	5,633	6,954	10,418	13,327	16,265	19,448	22,648
Net income ¹	5,116	4,492	5,408	8,712	10,981	13,471	16,363	19,170
Net Debt ¹	9,365	8,295	7,405	5,999	5,400	393.1	-4,847	-4,047
Reference price ²	60.24	29.49	48.69	89.13	93.76	98.32	98.32	98.32
Nbr of stocks (in thousands)	4,429,522	4,450,205	4,376,797	4,274,581	4,237,323	4,222,162	-	-
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.($)
NETFLIX, INC.	31.28x	8.12x	24.43x	-.--%	415B
TENCENT HOLDINGS LIMITED	19.03x	5.35x	12.24x	1.06%	601B
UBER TECHNOLOGIES, INC.	21.94x	2.57x	13.57x	-.--%	152B
PROSUS N.V.	10.96x	13.6x	133.95x	0.36%	116B
SPOTIFY TECHNOLOGY S.A.	36.12x	4.53x	28.26x	-.--%	112B
AIRBNB, INC.	27.09x	5x	14.22x	-.--%	80.35B
DOORDASH, INC.	69.98x	3.94x	19.44x	-.--%	76.72B
SK SQUARE CO., LTD.	8.75x	34.29x	7.31x	-.--%	45.53B
NASPERS LIMITED	8.9x	4.23x	44.53x	0.5%	40.83B
KUAISHOU TECHNOLOGY	12.84x	1.42x	6.81x	0.52%	33.7B
Average	24.69x	8.30x	30.48x	0.24%	167.28B
Weighted average by Cap.	25.00x	6.90x	25.83x	0.43%