Valuation Netflix, Inc.

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 10/12/2025 GMT			After hours 00:59:56
92.71 ^USD	-4.14%		93.02	+0.34%

12-10	More Sanguine About Paramount's Warner Bros. Bid: Needham's Martin	MT
12-10	Paramount Skydance CEO Sends Letter to Warner Bros. Discovery Shareholders Backing $30/Share Offer	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	238,892	266,852	131,228	213,097	381,002	423,638	-	-
Change	-	11.7%	-50.82%	62.39%	78.79%	11.19%	-	-
Enterprise Value (EV) ¹	246,995	276,217	139,522	220,503	387,001	429,606	427,472	419,798
Change	-	11.83%	-49.49%	58.04%	75.51%	11.01%	-0.5%	-1.8%
P/E ratio	88.9x	53.6x	29.6x	40.5x	44.9x	36.6x	28.7x	23.7x
PBR	22.2x	17.3x	6.4x	10.4x	15.8x	14x	11.9x	10.4x
PEG	-	0.6x	-2.6x	1.9x	0.7x	1.3x	1x	1.1x
Capitalization / Revenue	9.56x	8.99x	4.15x	6.32x	9.77x	9.4x	8.31x	7.47x
EV / Revenue	9.88x	9.3x	4.41x	6.54x	9.92x	9.53x	8.39x	7.41x
EV / EBITDA	48.3x	40.6x	21.3x	28.8x	35.1x	30.8x	24.6x	20.4x
EV / EBIT	53.9x	44.6x	24.8x	31.7x	37.1x	32.3x	25.7x	21.3x
EV / FCF	129x	-1,738x	86.2x	31.8x	55.9x	46.8x	35.2x	28.8x
FCF Yield	0.78%	-0.06%	1.16%	3.14%	1.79%	2.14%	2.84%	3.47%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.608	1.124	0.995	1.203	1.983	2.534	3.234	3.908
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	24,996	29,698	31,616	33,723	39,001	45,087	50,979	56,682
EBITDA ¹	5,116	6,806	6,545	7,650	11,019	13,968	17,357	20,563
EBIT ¹	4,585	6,195	5,633	6,954	10,418	13,311	16,611	19,677
Net income ¹	2,761	5,116	4,492	5,408	8,712	11,009	13,906	16,555
Net Debt ¹	8,103	9,365	8,295	7,405	5,999	5,968	3,834	-3,840
Reference price ²	54.07	60.24	29.49	48.69	89.13	92.71	92.71	92.71
Nbr of stocks (in thousands)	4,417,950	4,429,522	4,450,205	4,376,797	4,274,581	4,569,495	-	-
Announcement Date	19/01/21	20/01/22	19/01/23	23/01/24	21/01/25	-	-	-

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.	38.17x	9.93x	32.07x	-.--%	442B
TENCENT HOLDINGS LIMITED	22.86x	6.39x	14.62x	0.88%	699B
UBER TECHNOLOGIES, INC.	16.51x	3.59x	21.43x	-.--%	185B
PROSUS N.V.	13.44x	16.88x	164.21x	0.29%	132B
SPOTIFY TECHNOLOGY S.A.	69.26x	5.73x	44.43x	-.--%	122B
DOORDASH, INC.	101.88x	7.1x	35.28x	-.--%	99.13B
AIRBNB, INC.	30.4x	5.39x	15.34x	-.--%	76.03B
NASPERS LIMITED	10.15x	5.25x	54.51x	0.39%	47.16B
KUAISHOU TECHNOLOGY	14.45x	1.62x	7.81x	0.35%	36.99B
ETERNAL LIMITED	530.11x	4.74x	251.78x	-.--%	29.45B
Average	84.72x	6.66x	64.15x	0.19%	186.91B
Weighted average by Cap.	40.21x	7.50x	37.69x	0.37%