Valuation Netflix, Inc. Bulgaria S.E.

Stocks

End-of-day quote Bulgaria S.E. Other stock markets 09/07/2026			5-day change	1st Jan Change
65.80 ^EUR	-1.78%		-.--%	-28.23%

08-01	Producer sues Netflix for $105 million over missing Nicolas Cage movie	RE
07-31	Wall Street's Dip Buyers Return

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	298,596	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-24.84%	-	-
Enterprise Value (EV) ¹	276,217	139,522	220,503	387,001	402,692	303,475	297,468	285,026
Change	-	-49.49%	58.04%	75.51%	4.05%	-24.64%	-1.98%	-4.18%
P/E	53.6x	29.6x	40.5x	44.9x	37.1x	20x	18.8x	15.7x
PBR	17.3x	6.4x	10.4x	15.8x	15x	9.67x	8.11x	6.66x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	2.9x	0.8x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	5.83x	5.24x	4.75x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	5.93x	5.22x	4.54x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	17.8x	14.8x	12.2x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	18.8x	15.5x	12.8x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	23.5x	20.9x	17.1x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	4.25%	4.79%	5.86%
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	71.71	71.71	71.71
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	20/1/22	19/1/23	23/1/24	21/1/25	20/1/26	-	-	-

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	15.94x	4.35x	10.15x	1.29%	544B
UBER TECHNOLOGIES, INC.	23.2x	2.48x	12.83x	-.--%	143B
SPOTIFY TECHNOLOGY S.A.	34x	4.15x	27.33x	-.--%	103B
PROSUS N.V.	11.2x	8.3x	95.13x	0.62%	97.15B
AIRBNB, INC.	29.8x	5.64x	15.93x	-.--%	89.93B
DOORDASH, INC.	77.17x	4.53x	22.13x	-.--%	85.47B
SK SQUARE CO., LTD.	3.59x	73.09x	2.64x	0.15%	95.1B
NASPERS LIMITED	8.86x	2.94x	46.15x	0.7%	39.54B
ETERNAL LIMITED	185.06x	2.76x	80.4x	-.--%	29.13B
Average	43.20x	12.03x	34.74x	0.31%	136.26B
Weighted average by Cap.	26.04x	9.78x	22.14x	0.66%