Valuation Netflix, Inc. Toronto S.E.

Stocks

Market Closed - Toronto S.E. 03:59:56 17/09/2026 HKT			5-day change	1st Jan Change
28.65 ^CAD	-1.92%		+0.49%	-19.75%

09-17	Netflix's 'Monsters' explores Lizzie Borden mystery in first female-focused season	RE
09-16	Communications Services Down as Traders Retreat From Consumer-Sensitive Sectors -- Communications Services Roundup	DJ

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	318,167	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-19.92%	-	-
Enterprise Value (EV) ¹	276,217	139,522	220,503	387,001	402,692	323,102	319,141	304,597
Change	-	-49.49%	58.04%	75.51%	4.05%	-19.76%	-1.23%	-4.56%
P/E	53.6x	29.6x	40.5x	44.9x	37.1x	21.3x	20x	16.7x
PBR	17.3x	6.4x	10.4x	15.8x	15x	10.1x	8.65x	7.27x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	3.09x	0.8x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	6.21x	5.58x	5.07x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	6.31x	5.6x	4.85x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	19x	15.9x	13.1x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	20x	16.7x	13.7x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	25.1x	22.5x	18.3x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	3.98%	4.44%	5.47%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.584	3.816	4.575
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	29,698	31,616	33,723	39,001	45,183	51,221	57,005	62,796
EBITDA ¹	6,806	6,545	7,650	11,019	14,028	17,047	20,067	23,258
EBIT ¹	6,195	5,633	6,954	10,418	13,327	16,131	19,155	22,283
Net income ¹	5,116	4,492	5,408	8,712	10,981	15,266	15,855	18,468
Net Debt ¹	9,365	8,295	7,405	5,999	5,400	4,936	974.8	-13,570
Reference price ²	60.24	29.49	48.69	89.13	93.76	76.41	76.41	76.41
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.($)
NETFLIX, INC.	21.32x	6.31x	18.95x	-.--%	318B
UBER TECHNOLOGIES, INC.	21.91x	2.54x	12.95x	-.--%	145B
SPOTIFY TECHNOLOGY S.A.	38.88x	4.56x	29.8x	-.--%	113B
AIRBNB, INC.	31.53x	6.18x	17.35x	-.--%	98.76B
SK SQUARE CO., LTD.	2.74x	72.22x	2.01x	0.15%	98.24B
PROSUS N.V.	10.02x	7.28x	87.5x	0.68%	86.73B
DOORDASH, INC.	76.13x	4.5x	21.46x	-.--%	85.26B
NASPERS LIMITED	7.76x	2.98x	61.67x	0.77%	33.82B
ETERNAL LIMITED	184.67x	2.88x	83.96x	-.--%	30.38B
Average	43.88x	12.16x	37.30x	0.18%	112.09B
Weighted average by Cap.	30.68x	11.69x	26.99x	0.1%