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

Valuation Multiples

vs History
33
vs Industry
8
Median 3Y
8
Median 5Y
8
Industry
1.5
Forward
8.4
vs History
68
vs Industry
10
Median 3Y
42.7
Median 5Y
43.8
Industry
17.2
Forward
34.9
vs History
77
vs Industry
6
Median 3Y
43.9
Median 5Y
57
Industry
11.1
vs History
39
vs Industry
9
Median 3Y
49.1
Median 5Y
49.1
Industry
15.4
vs History
42
vs Industry
3
Median 3Y
13
Median 5Y
13.3
Industry
1.8
vs History
36
vs Industry
8
Median 3Y
8.1
Median 5Y
8.2
Industry
1.6
Forward
8.5
vs History
44
vs Industry
8
Median 3Y
18.5
Median 5Y
19.3
Industry
3.5
vs History
36
vs Industry
17
Median 3Y
12.4
Median 5Y
12.8
Industry
8.9
Forward
27.6
vs History
63
vs Industry
9
Median 3Y
35.4
Median 5Y
35.6
Industry
12.7
Forward
28.6
vs History
77
vs Industry
7
Median 3Y
45.8
Median 5Y
57.6
Industry
10.5
vs History
68
vs Industry
7
Median 3Y
51.2
Median 5Y
55.7
Industry
12.7
vs History
22
vs Industry
5
Median 3Y
7.7
Median 5Y
8.1
Industry
1.4

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
385.6B EUR 8.9 37 13.6 30.9
US
Walt Disney Co
NYSE:DIS
203.7B USD 2.2 16.4 12.2 16.9
LU
Spotify Technology SA
NYSE:SPOT
118.3B USD 6 71.7 44.3 46.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
70.6B USD 1.9 145.6 5.1 57.1
NL
Universal Music Group NV
AEX:UMG
40.3B EUR 2.6 7.2 8.5 8.5
US
TKO Group Holdings Inc
NYSE:TKO
40.4B USD 9.3 176.4 29.8 42.6
US
Live Nation Entertainment Inc
NYSE:LYV
33.7B USD 1.4 104.7 17.2 25.3
CN
Tencent Music Entertainment Group
NYSE:TME
27.5B USD 6.1 17.8 18.5 18.5
US
Roku Inc
NASDAQ:ROKU
16.1B USD 3.5 -580.7 -172.5 -124.3
US
Warner Music Group Corp
NASDAQ:WMG
15.9B USD 2.4 44 15.1 21.3
FR
Bollore SE
PAR:BOL
13.3B EUR 8.6 -7.9 -12.6 -12
P/E Multiple
Earnings Growth PEG
US
Netflix Inc
MIL:NFLX
Average P/E: 69
37
25%
1.5
US
Walt Disney Co
NYSE:DIS
16.4
6%
2.7
LU
Spotify Technology SA
NYSE:SPOT
71.7
42%
1.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
145.6
N/A N/A
NL
Universal Music Group NV
AEX:UMG
7.2
2%
3.6
US
TKO Group Holdings Inc
NYSE:TKO
176.4
436%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
104.7
7%
15
CN
Tencent Music Entertainment Group
NYSE:TME
17.8
22%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -580.7 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
44
40%
1.1
FR
Bollore SE
PAR:BOL
Negative Multiple: -7.9
-39%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Netflix Inc
MIL:NFLX
Average EV/EBITDA: 18.2
13.6
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.2
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
44.3
40%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
8.5
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29.8
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
17.2
19%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
18.5
22%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -172.5 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
15.1
15%
1
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.6 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Netflix Inc
MIL:NFLX
Average EV/EBIT: 29.7
30.9
25%
1.2
US
Walt Disney Co
NYSE:DIS
16.9
17%
1
LU
Spotify Technology SA
NYSE:SPOT
46.7
42%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
57.1
57%
1
NL
Universal Music Group NV
AEX:UMG
8.5
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
42.6
36%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
25.3
14%
1.8
CN
Tencent Music Entertainment Group
NYSE:TME
18.5
23%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -124.3 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
21.3
19%
1.1
FR
Bollore SE
PAR:BOL
Negative Multiple: -12 N/A N/A