|
Market Closed -
Sao Paulo
04:07:00 31/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 6.720 BRL | +0.60% |
|
-3.72% | -34.76% |
| 11-02 | Largest tech deals of last decade | RE |
| 10-31 | Netflix Confirms Development of Live-Action Series Adaptation of PUBG | 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 | 255,988 | - | - |
| Change | - | -50.82% | 62.39% | 78.79% | 4.28% | -35.57% | - | - |
| Enterprise Value (EV) 1 | 276,217 | 139,522 | 220,503 | 387,001 | 402,692 | 263,023 | 257,848 | 250,635 |
| Change | - | -49.49% | 58.04% | 75.51% | 4.05% | -34.68% | -1.97% | -2.8% |
| P/E | 53.6x | 29.6x | 40.5x | 44.9x | 37.1x | 17.4x | 16.6x | 13.9x |
| PBR | 17.3x | 6.4x | 10.4x | 15.8x | 15x | 8.61x | 7.48x | 6.46x |
| PEG | - | -2.6x | 1.9x | 0.7x | 1.3x | 0.4x | 3.25x | 0.7x |
| Capitalization / Revenue | 8.99x | 4.15x | 6.32x | 9.77x | 8.79x | 5.01x | 4.52x | 4.12x |
| EV / Revenue | 9.3x | 4.41x | 6.54x | 9.92x | 8.91x | 5.14x | 4.56x | 4.03x |
| EV / EBITDA | 40.6x | 21.3x | 28.8x | 35.1x | 28.7x | 15.4x | 13.1x | 11x |
| EV / EBIT | 44.6x | 24.8x | 31.7x | 37.1x | 30.2x | 16.2x | 13.7x | 11.5x |
| EV / FCF | -1,738x | 86.2x | 31.8x | 55.9x | 42.6x | 21x | 19.1x | 15.8x |
| FCF Yield | -0.06% | 1.16% | 3.14% | 1.79% | 2.35% | 4.75% | 5.24% | 6.33% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.124 | 0.995 | 1.203 | 1.983 | 2.53 | 3.584 | 3.767 | 4.491 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 29,698 | 31,616 | 33,723 | 39,001 | 45,183 | 51,124 | 56,601 | 62,183 |
| EBITDA 1 | 6,806 | 6,545 | 7,650 | 11,019 | 14,028 | 17,059 | 19,719 | 22,743 |
| EBIT 1 | 6,195 | 5,633 | 6,954 | 10,418 | 13,327 | 16,203 | 18,866 | 21,795 |
| Net income 1 | 5,116 | 4,492 | 5,408 | 8,712 | 10,981 | 15,172 | 15,545 | 18,022 |
| Net Debt 1 | 9,365 | 8,295 | 7,405 | 5,999 | 5,400 | 7,034 | 1,860 | -5,353 |
| Reference price 2 | 60.24 | 29.49 | 48.69 | 89.13 | 93.76 | 62.34 | 62.34 | 62.34 |
| Nbr of stocks (in thousands) | 4,429,522 | 4,450,205 | 4,376,797 | 4,274,581 | 4,237,323 | 4,106,326 | - | - |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.15x | 6.62x | 14.51x | 0.32% | 3,425B | |
| 20.83x | 6.09x | 10.93x | 0.35% | 1,551B | |
| 33.55x | 15.58x | 24.66x | 0.53% | 573B | |
| 13.48x | 3.58x | 8.3x | 1.51% | 450B | |
| 17.4x | 5.14x | 15.42x | -.--% | 256B | |
| 19.04x | 1.4x | 9.42x | 1.08% | 252B | |
| 96.53x | 12.78x | 68.68x | -.--% | 201B | |
| 21.01x | 2.39x | 12.17x | -.--% | 136B | |
| 45.04x | 5.23x | 34.51x | -.--% | 122B | |
| Average | 31.23x | 6.53x | 22.07x | 0.42% | 774.01B | |
| Weighted average by Cap. | 20.54x | 6.87x | 15.86x | 0.41% |
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
- NFLX34 Stock
- Valuation Netflix, Inc.
Select your edition
All financial news and data tailored to specific country editions
