Valuation Netflix, Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 21:25:02 07/08/2026 HKT			5-day change	1st Jan Change
3.520 ^EUR	-2.22%		+0.57%	-23.81%

08-07	Roku beats quarterly revenue estimates on advertising, subscriptions strength	RE
08-06	Warner Bros. Posts Surprise Quarterly Profit Amid Streaming Gains; Paramount Deal Gets UK Clearance	MT

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	308,714	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-22.3%	-	-
Enterprise Value (EV) ¹	276,217	139,522	220,503	387,001	402,692	313,650	308,771	295,144
Change	-	-49.49%	58.04%	75.51%	4.05%	-22.11%	-1.56%	-4.41%
P/E	53.6x	29.6x	40.5x	44.9x	37.1x	20.7x	19.4x	16.2x
PBR	17.3x	6.4x	10.4x	15.8x	15x	9.99x	8.38x	6.89x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	3.02x	0.8x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	6.03x	5.42x	4.92x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	6.12x	5.42x	4.7x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	18.4x	15.4x	12.7x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	19.4x	16.1x	13.3x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	24.4x	21.7x	17.7x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	4.11%	4.6%	5.64%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.583	3.813	4.564
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	29,698	31,616	33,723	39,001	45,183	51,219	57,004	62,799
EBITDA ¹	6,806	6,545	7,650	11,019	14,028	17,047	20,082	23,324
EBIT ¹	6,195	5,633	6,954	10,418	13,327	16,128	19,126	22,222
Net income ¹	5,116	4,492	5,408	8,712	10,981	15,261	15,842	18,432
Net Debt ¹	9,365	8,295	7,405	5,999	5,400	4,936	56.59	-13,570
Reference price ²	60.24	29.49	48.69	89.13	93.76	74.14	74.14	74.14
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	16.07x	4.37x	10.21x	1.28%	548B
NETFLIX, INC.	20.69x	6.12x	18.4x	-.--%	309B
UBER TECHNOLOGIES, INC.	23.31x	2.69x	13.67x	-.--%	153B
AIRBNB, INC.	33.64x	6.67x	18.71x	-.--%	105B
PROSUS N.V.	11.68x	8.83x	103.03x	0.57%	104B
SPOTIFY TECHNOLOGY S.A.	34.51x	4x	26.17x	-.--%	100B
DOORDASH, INC.	84.45x	5.06x	24.03x	-.--%	93.7B
SK SQUARE CO., LTD.	3.25x	63.83x	2.31x	0.16%	87.74B
NASPERS LIMITED	9.76x	3.15x	53.19x	0.65%	42.53B
Average	26.37x	11.63x	29.97x	0.3%	171.44B
Weighted average by Cap.	23.06x	8.38x	21.63x	0.52%