|
End-of-day quote
Thailand S.E.
30/09/2026
|
5-day change | 1st Jan Change | ||
| 2.360 THB | +0.85% |
|
-4.84% | -20.81% |
| 09-30 | Walt Disney to Benefit From Strong Theme Park Attendance, Cruise Fleet Expansion, BofA Says | MT |
| 09-30 | Netflix to Launch WWE Programming in Japan | MT |
Company Valuation: Netflix, Inc.
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 | 292,725 | - | - |
| Change | - | -50.82% | 62.39% | 78.79% | 4.28% | -26.32% | - | - |
| Enterprise Value (EV) 1 | 276,217 | 139,522 | 220,503 | 387,001 | 402,692 | 297,661 | 293,819 | 279,390 |
| Change | - | -49.49% | 58.04% | 75.51% | 4.05% | -26.08% | -1.29% | -4.91% |
| P/E | 53.6x | 29.6x | 40.5x | 44.9x | 37.1x | 19.6x | 18.5x | 15.4x |
| PBR | 17.3x | 6.4x | 10.4x | 15.8x | 15x | 9.35x | 8.03x | 6.78x |
| PEG | - | -2.6x | 1.9x | 0.7x | 1.3x | 0.5x | 2.95x | 0.8x |
| Capitalization / Revenue | 8.99x | 4.15x | 6.32x | 9.77x | 8.79x | 5.72x | 5.14x | 4.67x |
| EV / Revenue | 9.3x | 4.41x | 6.54x | 9.92x | 8.91x | 5.81x | 5.16x | 4.45x |
| EV / EBITDA | 40.6x | 21.3x | 28.8x | 35.1x | 28.7x | 17.5x | 14.7x | 12x |
| EV / EBIT | 44.6x | 24.8x | 31.7x | 37.1x | 30.2x | 18.5x | 15.4x | 12.6x |
| EV / FCF | -1,738x | 86.2x | 31.8x | 55.9x | 42.6x | 23.1x | 20.7x | 16.8x |
| FCF Yield | -0.06% | 1.16% | 3.14% | 1.79% | 2.35% | 4.32% | 4.82% | 5.95% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.124 | 0.995 | 1.203 | 1.983 | 2.53 | 3.584 | 3.808 | 4.556 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 29,698 | 31,616 | 33,723 | 39,001 | 45,183 | 51,215 | 56,980 | 62,730 |
| EBITDA 1 | 6,806 | 6,545 | 7,650 | 11,019 | 14,028 | 17,055 | 20,014 | 23,234 |
| EBIT 1 | 6,195 | 5,633 | 6,954 | 10,418 | 13,327 | 16,125 | 19,109 | 22,186 |
| Net income 1 | 5,116 | 4,492 | 5,408 | 8,712 | 10,981 | 15,263 | 15,837 | 18,427 |
| Net Debt 1 | 9,365 | 8,295 | 7,405 | 5,999 | 5,400 | 4,936 | 1,094 | -13,335 |
| Reference price 2 | 60.24 | 29.49 | 48.69 | 89.13 | 93.76 | 70.30 | 70.30 | 70.30 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.52x | 8.06x | 17.22x | 0.26% | 4,150B | |
| 23.67x | 7.49x | 13.17x | 0.29% | 1,882B | |
| 14.92x | 3.98x | 9.21x | 1.37% | 495B | |
| 28.83x | 13.52x | 21.36x | 0.63% | 494B | |
| 19.62x | 5.81x | 17.45x | -.--% | 293B | |
| 21.07x | 1.52x | 10.47x | 1.01% | 268B | |
| 92.26x | 12.12x | 65.07x | -.--% | 191B | |
| 21.69x | 2.49x | 12.67x | -.--% | 142B | |
| 7.94x | 0.87x | 3.76x | -.--% | 110B | |
| Average | 27.39x | 6.21x | 18.93x | 0.39% | 891.56B | |
| Weighted average by Cap. | 20.89x | 7.61x | 16.68x | 0.36% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- NFLX Stock
- NFLX06 Stock
- Valuation Netflix, Inc.
Select your edition
All financial news and data tailored to specific country editions
