Stock Analysis on Net

Netflix Inc. (NASDAQ:NFLX)

Common Stock Valuation Ratios (Price Multiples)

Microsoft Excel

Current Valuation Ratios

Netflix Inc., current price multiples

Microsoft Excel
Netflix Inc. Alphabet Inc. Comcast Corp. Meta Platforms Inc. Walt Disney Co. Media & Entertainment Communication Services
Selected Financial Data
Current share price (P) $564.80
No. shares of common stock outstanding 430,964,991
Growth rate (g) 27.31%
 
Earnings per share (EPS) $12.55
Next year expected EPS $15.97
Operating profit per share $16.14
Sales per share $78.25
Book value per share (BVPS) $47.77
Valuation Ratios (Price Multiples)
Price to earnings (P/E) 45.01 26.61 9.66 28.64 87.87 27.07 24.45
Price to next year expected earnings 35.36 21.67 8.98 23.20 83.56 23.03 21.78
Price-earnings-growth (PEG) 1.65 1.17 1.27 1.22 17.01 1.54 1.99
Price to operating profit (P/OP) 35.00 23.30 6.37 23.95 40.56 22.13 18.33
Price to sales (P/S) 7.22 6.39 1.22 8.30 2.33 5.36 4.07
Price to book value (P/BV) 11.82 6.93 1.80 7.31 2.08 5.76 4.63

Based on: 10-K (reporting date: 2023-12-31).

If the company price multiple is lower then the price multiple of benchmark then company stock is relatively undervalued.
Otherwise, if the company price multiple is higher then the price multiple of benchmark then company stock is relatively overvalued.


Historical Valuation Ratios (Summary)

Netflix Inc., historical price multiples

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Price to earnings (P/E) 45.65 36.17 33.56 86.39 80.66
Price to operating profit (P/OP) 35.50 28.85 27.71 52.02 57.82
Price to sales (P/S) 7.32 5.14 5.78 9.54 7.47
Price to book value (P/BV) 11.99 7.82 10.83 21.56 19.86

Based on: 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), 10-K (reporting date: 2019-12-31).

Valuation ratio Description The company
P/E ratio The P/E ratio tells analyst how much an investor in common stock pays per dollar of current earnings. Netflix Inc. P/E ratio increased from 2021 to 2022 and from 2022 to 2023.
P/OP ratio Because P/E ratio is calculated using net income, the ratio can be sensitive to nonrecurring earnings and capital structure, analysts may use price to operating profit. Netflix Inc. P/OP ratio increased from 2021 to 2022 and from 2022 to 2023.
P/S ratio An rationale for the P/S ratio is that sales, as the top line in an income statement, are generally less subject to distortion or manipulation than other fundamentals such as EPS or book value. Sales are also more stable than earnings and never negative. Netflix Inc. P/S ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.
P/BV ratio The P/BV ratio is interpreted as an indicator of market judgment about the relationship between a company required rate of return and its actual rate of return. Netflix Inc. P/BV ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.

Price to Earnings (P/E)

Netflix Inc., historical P/E calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
No. shares of common stock outstanding1 432,759,584 445,346,776 443,963,107 442,895,261 438,806,649
Selected Financial Data (US$)
Net income (in thousands) 5,407,990 4,491,924 5,116,228 2,761,395 1,866,916
Earnings per share (EPS)2 12.50 10.09 11.52 6.23 4.25
Share price1, 3 570.42 364.87 386.70 538.60 343.16
Valuation Ratio
P/E ratio4 45.65 36.17 33.56 86.39 80.66
Benchmarks
P/E Ratio, Competitors5
Alphabet Inc. 23.89 22.47 25.74 34.65 28.96
Comcast Corp. 12.01 31.38 16.01 22.37 15.39
Meta Platforms Inc. 30.97 21.10 16.44 25.89 32.31
Walt Disney Co. 73.44 54.90 137.89 23.96
P/E Ratio, Sector
Media & Entertainment 26.30 24.34 23.98 36.25 28.02
P/E Ratio, Industry
Communication Services 23.85 25.39 21.07 36.50 24.23

Based on: 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), 10-K (reporting date: 2019-12-31).

1 Data adjusted for splits and stock dividends.

2 2023 Calculation
EPS = Net income ÷ No. shares of common stock outstanding
= 5,407,990,000 ÷ 432,759,584 = 12.50

3 Closing price as at the filing date of Netflix Inc. Annual Report.

4 2023 Calculation
P/E ratio = Share price ÷ EPS
= 570.42 ÷ 12.50 = 45.65

5 Click competitor name to see calculations.

Valuation ratio Description The company
P/E ratio The P/E ratio tells analyst how much an investor in common stock pays per dollar of current earnings. Netflix Inc. P/E ratio increased from 2021 to 2022 and from 2022 to 2023.

Price to Operating Profit (P/OP)

Netflix Inc., historical P/OP calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
No. shares of common stock outstanding1 432,759,584 445,346,776 443,963,107 442,895,261 438,806,649
Selected Financial Data (US$)
Operating income (in thousands) 6,954,003 5,632,831 6,194,509 4,585,289 2,604,254
Operating profit per share2 16.07 12.65 13.95 10.35 5.93
Share price1, 3 570.42 364.87 386.70 538.60 343.16
Valuation Ratio
P/OP ratio4 35.50 28.85 27.71 52.02 57.82
Benchmarks
P/OP Ratio, Competitors5
Alphabet Inc. 20.92 18.01 24.86 33.85 29.05
Comcast Corp. 7.93 12.00 10.89 13.47 9.51
Meta Platforms Inc. 25.90 16.91 13.84 23.10 24.90
Walt Disney Co. 33.90 26.43 91.54 24.82
P/OP Ratio, Sector
Media & Entertainment 21.50 18.01 21.08 30.78 23.84
P/OP Ratio, Industry
Communication Services 17.87 17.40 17.55 25.62 17.85

Based on: 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), 10-K (reporting date: 2019-12-31).

1 Data adjusted for splits and stock dividends.

2 2023 Calculation
Operating profit per share = Operating income ÷ No. shares of common stock outstanding
= 6,954,003,000 ÷ 432,759,584 = 16.07

3 Closing price as at the filing date of Netflix Inc. Annual Report.

4 2023 Calculation
P/OP ratio = Share price ÷ Operating profit per share
= 570.42 ÷ 16.07 = 35.50

5 Click competitor name to see calculations.

Valuation ratio Description The company
P/OP ratio Because P/E ratio is calculated using net income, the ratio can be sensitive to nonrecurring earnings and capital structure, analysts may use price to operating profit. Netflix Inc. P/OP ratio increased from 2021 to 2022 and from 2022 to 2023.

Price to Sales (P/S)

Netflix Inc., historical P/S calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
No. shares of common stock outstanding1 432,759,584 445,346,776 443,963,107 442,895,261 438,806,649
Selected Financial Data (US$)
Revenues (in thousands) 33,723,297 31,615,550 29,697,844 24,996,056 20,156,447
Sales per share2 77.93 70.99 66.89 56.44 45.93
Share price1, 3 570.42 364.87 386.70 538.60 343.16
Valuation Ratio
P/S ratio4 7.32 5.14 5.78 9.54 7.47
Benchmarks
P/S Ratio, Competitors5
Alphabet Inc. 5.74 4.76 7.60 7.65 6.14
Comcast Corp. 1.52 1.39 1.95 2.28 1.84
Meta Platforms Inc. 8.98 4.20 5.49 8.78 8.45
Walt Disney Co. 1.94 2.09 4.08 4.13 3.81
P/S Ratio, Sector
Media & Entertainment 5.21 3.68 5.56 6.26 5.12
P/S Ratio, Industry
Communication Services 3.97 2.91 3.94 4.19 3.54

Based on: 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), 10-K (reporting date: 2019-12-31).

1 Data adjusted for splits and stock dividends.

2 2023 Calculation
Sales per share = Revenues ÷ No. shares of common stock outstanding
= 33,723,297,000 ÷ 432,759,584 = 77.93

3 Closing price as at the filing date of Netflix Inc. Annual Report.

4 2023 Calculation
P/S ratio = Share price ÷ Sales per share
= 570.42 ÷ 77.93 = 7.32

5 Click competitor name to see calculations.

Valuation ratio Description The company
P/S ratio An rationale for the P/S ratio is that sales, as the top line in an income statement, are generally less subject to distortion or manipulation than other fundamentals such as EPS or book value. Sales are also more stable than earnings and never negative. Netflix Inc. P/S ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.

Price to Book Value (P/BV)

Netflix Inc., historical P/BV calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
No. shares of common stock outstanding1 432,759,584 445,346,776 443,963,107 442,895,261 438,806,649
Selected Financial Data (US$)
Stockholders’ equity (in thousands) 20,588,313 20,777,401 15,849,248 11,065,240 7,582,157
Book value per share (BVPS)2 47.57 46.65 35.70 24.98 17.28
Share price1, 3 570.42 364.87 386.70 538.60 343.16
Valuation Ratio
P/BV ratio4 11.99 7.82 10.83 21.56 19.86
Benchmarks
P/BV Ratio, Competitors5
Alphabet Inc. 6.22 5.26 7.78 6.27 4.94
Comcast Corp. 2.24 2.08 2.36 2.61 2.43
Meta Platforms Inc. 7.91 3.89 5.18 5.88 5.91
Walt Disney Co. 1.74 1.82 3.11 3.23 2.98
P/BV Ratio, Sector
Media & Entertainment 5.60 4.05 5.68 5.40 4.58
P/BV Ratio, Industry
Communication Services 4.51 3.38 4.28 4.19 3.70

Based on: 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), 10-K (reporting date: 2019-12-31).

1 Data adjusted for splits and stock dividends.

2 2023 Calculation
BVPS = Stockholders’ equity ÷ No. shares of common stock outstanding
= 20,588,313,000 ÷ 432,759,584 = 47.57

3 Closing price as at the filing date of Netflix Inc. Annual Report.

4 2023 Calculation
P/BV ratio = Share price ÷ BVPS
= 570.42 ÷ 47.57 = 11.99

5 Click competitor name to see calculations.

Valuation ratio Description The company
P/BV ratio The P/BV ratio is interpreted as an indicator of market judgment about the relationship between a company required rate of return and its actual rate of return. Netflix Inc. P/BV ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.