Valuation Netflix, Inc.

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 17/01/2025 GMT			Pre-market 14:07:17
858.10 ^USD	+1.87%		867.14	+1.05%

01:42pm	Stocks Rise Pre-Bell Ahead of Busy Earnings Week; Asia Mostly Up, Europe Down	MT
01-19	Squid Game Teams Up with JINRO Soju for Season 2 & Exclusive Themed Merchandise	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	141,805	238,892	266,852	131,228	213,097	366,802	366,802	-
Change	-	68.47%	11.7%	-50.82%	62.39%	72.13%	0%	-
Enterprise Value (EV) ¹	151,546	246,995	276,217	139,522	220,503	374,509	374,102	372,198
Change	-	62.98%	11.83%	-49.49%	58.04%	69.84%	-0.11%	-0.51%
P/E ratio	78.3x	88.9x	53.6x	29.6x	40.5x	43.4x	36.1x	30x
PBR	19.3x	22.2x	17.3x	6.4x	10.4x	15.7x	12.9x	10.8x
PEG	-	1.9x	0.6x	-2.6x	1.9x	0.7x	1.8x	1.5x
Capitalization / Revenue	7.04x	9.56x	8.99x	4.15x	6.32x	9.44x	8.41x	7.57x
EV / Revenue	7.52x	9.88x	9.3x	4.41x	6.54x	9.63x	8.58x	7.68x
EV / EBITDA	48.7x	48.3x	40.6x	21.3x	28.8x	34.3x	28.8x	24.3x
EV / EBIT	58.2x	53.9x	44.6x	24.8x	31.7x	36.2x	30.2x	25.2x
EV / FCF	-46.3x	129x	-1,738x	86.2x	31.8x	56.7x	42.4x	34.8x
FCF Yield	-2.16%	0.78%	-0.06%	1.16%	3.14%	1.76%	2.36%	2.88%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	4.13	6.08	11.24	9.95	12.03	19.76	23.79	28.59
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	20,156	24,996	29,698	31,616	33,723	38,874	43,604	48,452
EBITDA ¹	3,113	5,116	6,806	6,545	7,650	10,920	12,982	15,327
EBIT ¹	2,604	4,585	6,195	5,633	6,954	10,358	12,378	14,742
Net income ¹	1,867	2,761	5,116	4,492	5,408	8,662	10,276	12,202
Net Debt ¹	9,741	8,103	9,365	8,295	7,405	7,707	7,300	5,396
Reference price ²	323.57	540.73	602.44	294.88	486.88	858.10	858.10	858.10
Nbr of stocks (in thousands)	438,251	441,795	442,952	445,020	437,680	427,458	427,458	-
Announcement Date	21/01/20	19/01/21	20/01/22	19/01/23	23/01/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
NETFLIX, INC.	43.43x	9.63x	34.29x	-.--%	367B
TENCENT HOLDINGS LIMITED	18.41x	4.86x	11.99x	+1.19%	455B
UBER TECHNOLOGIES, INC.	35.56x	3.31x	22.39x	-.--%	142B
SPOTIFY TECHNOLOGY S.A.	80.62x	5.84x	62.09x	-.--%	98.12B
PROSUS N.V.	12.06x	15.59x	249.35x	+0.30%	86.1B
AIRBNB, INC.	34.03x	7.01x	19.72x	-.--%	84.42B
DOORDASH, INC.	600.17x	6.32x	35.68x	-.--%	72.48B
NASPERS LIMITED	6.63x	4.27x	89.85x	+0.44%	33.83B
COSTAR GROUP, INC.	229.19x	9.72x	125.23x	-.--%	30.28B
ZOMATO LIMITED	342.95x	10.66x	255.26x	-.--%	25.2B
Average	140.30x	7.72x	90.59x	+0.19%	139.39B
Weighted average by Cap.	72.08x	7.09x	47.55x	+0.42%