Stock Analysis on Net

Netflix Inc. (NASDAQ:NFLX)

$24.99

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

Netflix Inc., EBITDA calculation

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net income
Add: Income tax expense
Earnings before tax (EBT)
Add: Interest expense
Earnings before interest and tax (EBIT)
Add: Amortization of content assets
Add: Depreciation and amortization of property, equipment and intangibles
Earnings before interest, tax, depreciation and amortization (EBITDA)

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).


The financial data reveals a generally positive performance trend over the five-year period. Key profitability metrics exhibit growth, indicating improved earnings capacity and operational efficiency.

Net Income
Net income demonstrates an overall upward trajectory. From 2020 to 2021, it nearly doubled, rising from approximately 2.76 billion to 5.12 billion US dollars. After a slight decrease in 2022 to around 4.49 billion, net income rebounded in 2023 and further accelerated in 2024, reaching approximately 8.71 billion, the highest value in the series. This trend suggests recovery and strong profitability enhancements toward the end of the period.
Earnings Before Tax (EBT)
EBT follows a similar pattern to net income. It increased substantially from about 3.20 billion in 2020 to 5.84 billion in 2021. A dip in 2022 to roughly 5.26 billion was followed by increases in 2023 and 2024, peaking near 9.97 billion. The EBT growth mirrors that of net income, indicating controlled tax impact and underlying profit strength.
Earnings Before Interest and Tax (EBIT)
EBIT also rose significantly from approximately 3.97 billion in 2020 to 6.61 billion in 2021. It then declined to 5.97 billion in 2022 before climbing again in 2023 and 2024 to an all-time high of about 10.68 billion. This pattern suggests operational challenges in 2022 but overall improved earnings from core activities over the entire timeframe.
Earnings Before Interest, Tax, Depreciation, and Amortization (EBITDA)
EBITDA consistently increased every year, starting from roughly 14.89 billion in 2020 and reaching approximately 26.31 billion in 2024. This continuous upward movement highlights expanding earnings capacity before accounting for non-cash expenses and indicates strong cash flow generation potential over the five years.

In summary, all profitability indicators show robust growth with a minor temporary setback around 2022. The data suggests a strengthening earnings profile and enhanced operational performance culminating in substantial increases by the end of 2024.


Enterprise Value to EBITDA Ratio, Current

Netflix Inc., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in thousands)
Enterprise value (EV)
Earnings before interest, tax, depreciation and amortization (EBITDA)
Valuation Ratio
EV/EBITDA
Benchmarks
EV/EBITDA, Competitors1
Alphabet Inc.
Comcast Corp.
Meta Platforms Inc.
Trade Desk Inc.
Walt Disney Co.
EV/EBITDA, Sector
Media & Entertainment
EV/EBITDA, Industry
Communication Services

Based on: 10-K (reporting date: 2024-12-31).

1 Click competitor name to see calculations.

If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.


Enterprise Value to EBITDA Ratio, Historical

Netflix Inc., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in thousands)
Enterprise value (EV)1
Earnings before interest, tax, depreciation and amortization (EBITDA)2
Valuation Ratio
EV/EBITDA3
Benchmarks
EV/EBITDA, Competitors4
Alphabet Inc.
Comcast Corp.
Meta Platforms Inc.
Trade Desk Inc.
Walt Disney Co.
EV/EBITDA, Sector
Media & Entertainment
EV/EBITDA, Industry
Communication Services

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 See details »

2 See details »

3 2024 Calculation
EV/EBITDA = EV ÷ EBITDA
= ÷ =

4 Click competitor name to see calculations.


The financial data reveals significant fluctuations in both the enterprise value (EV) and EBITDA figures over the observed periods. Enterprise value experienced a pronounced decline from the end of 2020 through 2022, followed by a substantial increase in the subsequent two years. Specifically, EV decreased from approximately $246.6 billion at the end of 2020 to about $170.8 billion at the end of 2022, then rose sharply to over $421.7 billion by the end of 2024.

In contrast, EBITDA demonstrated a consistent upward trend throughout the entire timeframe. Starting at roughly $14.9 billion in 2020, EBITDA increased steadily each year, reaching approximately $26.3 billion by 2024. This steady growth indicates increasing operational profitability before accounting for interest, taxes, depreciation, and amortization.

Regarding valuation multiples, the EV/EBITDA ratio declined markedly from 16.57 at the end of 2020 to 8.4 by the end of 2022, suggesting that the company's valuation relative to its earnings capacity decreased during this period. However, this ratio rebounded to 16.03 by the end of 2024, implying a renewed or elevated market valuation relative to EBITDA.

Enterprise Value (EV)
Showed an initial downtrend followed by a sharp recovery, indicating fluctuating market perceptions or changes in capital structure.
EBITDA
Consistently grew year over year, reflecting improving operational performance and earnings quality.
EV/EBITDA Ratio
Decreased significantly from 2020 to 2022, reaching a low point, then increased again by 2024, which may indicate changing market sentiment or adjustments in risk assessment.

In summary, the data suggests a phase of valuation contraction and perhaps market uncertainty between 2020 and 2022, despite rising operational earnings. From 2023 onwards, both enterprise value and valuation multiples experienced strong increases, aligning with continued growth in EBITDA. This pattern could reflect enhanced investor confidence or strategic developments. The consistent EBITDA growth underscores solid underlying financial performance throughout the period.