Netflix Inc
MIL:NFLX

Watchlist Manager
Netflix Inc Logo
Netflix Inc
MIL:NFLX
Watchlist
Price: 552.5 EUR 0.16% Market Closed
Market Cap: 246.1B EUR

Relative Value

The Relative Value of one NFLX stock under the Base Case scenario is hidden EUR. Compared to the current market price of 552.5 EUR, Netflix Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

NFLX Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

NFLX Competitors Multiples
Netflix Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Netflix Inc
MIL:NFLX
381.7B EUR 8.4 34.8 12.8 29
US
Walt Disney Co
NYSE:DIS
206.2B USD 2.2 16.6 12.3 17
LU
Spotify Technology SA
NYSE:SPOT
102.6B USD 5.2 62.5 32.4 34.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
70.2B USD 1.9 144.8 5 56.9
NL
Universal Music Group NV
AEX:UMG
38.2B EUR 2.5 6.8 8.1 8.1
US
TKO Group Holdings Inc
NYSE:TKO
39B USD 9 170.6 28.9 41.3
US
Live Nation Entertainment Inc
NYSE:LYV
32.1B USD 1.3 99.6 16.4 24.1
CN
Tencent Music Entertainment Group
NYSE:TME
24.7B USD 5.4 15.9 113.2 113.2
US
Warner Music Group Corp
NASDAQ:WMG
15.6B USD 2.3 43.2 14.9 20.9
US
Roku Inc
NASDAQ:ROKU
15.8B USD 3.5 -572.7 -169.7 -122.3
FR
Bollore SE
PAR:BOL
13.2B EUR 8.5 -7.8 -12.5 -11.9
P/E Multiple
Earnings Growth PEG
US
Netflix Inc
MIL:NFLX
Average P/E: 66.1
34.8
22%
1.6
US
Walt Disney Co
NYSE:DIS
16.6
6%
2.8
LU
Spotify Technology SA
NYSE:SPOT
62.5
42%
1.5
US
Warner Bros Discovery Inc
NASDAQ:WBD
144.8
N/A N/A
NL
Universal Music Group NV
AEX:UMG
6.8
2%
3.4
US
TKO Group Holdings Inc
NYSE:TKO
170.6
423%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
99.6
7%
14.2
CN
Tencent Music Entertainment Group
NYSE:TME
15.9
22%
0.7
US
Warner Music Group Corp
NASDAQ:WMG
43.2
40%
1.1
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -572.7 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -7.8
-39%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Netflix Inc
MIL:NFLX
Average EV/EBITDA: 27.1
12.8
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.3
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
32.4
40%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
5
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
8.1
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
28.9
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
16.4
19%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
113.2
22%
5.1
US
Warner Music Group Corp
NASDAQ:WMG
14.9
15%
1
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -169.7 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.5 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Netflix Inc
MIL:NFLX
Average EV/EBIT: 38.3
29
21%
1.4
US
Walt Disney Co
NYSE:DIS
17
17%
1
LU
Spotify Technology SA
NYSE:SPOT
34.2
42%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
56.9
57%
1
NL
Universal Music Group NV
AEX:UMG
8.1
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
41.3
34%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
24.1
14%
1.7
CN
Tencent Music Entertainment Group
NYSE:TME
113.2
23%
4.9
US
Warner Music Group Corp
NASDAQ:WMG
20.9
19%
1.1
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -122.3 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -11.9 N/A N/A