Netflix, Inc. — NFLX
| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | Dividend | P/B Ratio |
|---|---|---|---|---|---|---|---|
| $107.71 | $456.89B | 42.6 | 27.7 | 19.9% | 15.0% | - | 17.1 |
Latest Headlines
- · Netflix to report Q1 earnings after it raised subscription prices, lost bid for Warner Bros.
- · Tech Earnings Are Here. Whatever Happens, These 4 Stocks Should Thrive
- · Netflix and 4 Other Spectacular Earnings Charts
- · Netflix Knows What It Needs to Do This Week
- · Netflix Q1 Earnings Preview: What To Expect From Upcoming Report
- · Netflix (NFLX) Recently Broke Out Above the 200-Day Moving Average
Revenue & Net Income
| Date | Revenue | Net_Income | EPS | Last_Updated | Revenue_Change | Net_Income_Change | EPS_Change | |
|---|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $24,996M | $2,761M | $0.63 | 2025-12-18 08:29:28 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $29,698M | $5,116M | $1.16 | 2025-12-18 08:29:28 | 18.8% | 85.3% | 84.5% |
| 2 | 2022-12-31 | $31,616M | $4,492M | $1.01 | 2026-04-15 21:57:51 | 6.5% | -12.2% | -12.6% |
| 3 | 2023-12-31 | $33,723M | $5,408M | $1.23 | 2026-04-15 21:57:51 | 6.7% | 20.4% | 21.3% |
| 4 | 2024-12-31 | $39,001M | $8,712M | $2.03 | 2026-04-15 21:57:51 | 15.6% | 61.1% | 65.6% |
| 5 | 2025-12-31 | $45,183M | $10,981M | $2.58 | 2026-04-15 21:57:51 | 15.9% | 26.1% | 27.2% |
| 6 | TTM 2025-12-31 | $45,183M | $10,981M | $2.53 | 2026-01-22 08:27:58 | 0.0% | 0.0% | -1.9% |
EPS
Forecasts
Y/Y % Change
NFLX Year-over-Year Growth
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | Average | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 18.8% | 6.5% | 6.7% | 15.6% | 15.9% | 13.7% | 11.8% | 12.7% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 9 | |
| EPS Growth (%) | 85.3% | -12.2% | 20.4% | 61.1% | 26.1% | 22.8% | 22.0% | 32.2% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 11 |
Expenses
| Year | Revenue ($) | Cost of Revenue ($) | R&D ($) | Sales & Marketing ($) | G&A ($) | SG&A ($) | Facilities / D&A ($) |
|---|---|---|---|---|---|---|---|
| 2022 | $31.6B | $4.8B | $2.7B | $2.5B | $1.6B | $4.1B | $14.4B |
| 2023 | $33.7B | $5.2B | $2.7B | $2.7B | $1.7B | $4.4B | $14.6B |
| 2024 | $39.0B | $5.4B | $2.9B | $2.9B | $1.7B | $4.6B | $15.6B |
| 2025 | $45.2B | $6.5B | $3.4B | $3.3B | $1.9B | $5.2B | $16.8B |
| TTM | $45.2B | $6.5B | $3.4B | $3.3B | $1.9B | $5.2B | $16.8B |
| Year | Revenue Change (%) | Cost of Revenue Change (%) | R&D Change (%) | Sales & Marketing Change (%) | G&A Change (%) | SG&A Change (%) | Facilities / D&A Change (%) |
|---|---|---|---|---|---|---|---|
| 2023 | 6.67 | 7.40 | -1.30 | 5.03 | 9.37 | 6.70 | 1.33 |
| 2024 | 15.65 | 4.79 | 9.33 | 9.77 | -1.06 | 5.51 | 7.39 |
| 2025 | 15.85 | 20.56 | 15.93 | 13.15 | 10.95 | 12.34 | 7.20 |
| TTM | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
No unmapped expenses.
Balance Sheet
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $55,597M |
| 1 | Cash | $9,034M |
| 2 | Total Liabilities | $28,982M |
| 3 | Total Debt | $14,463M |
| 4 | Total Equity | $26,615M |
| 5 | Debt to Equity Ratio | 0.54 |
EPS & Dividend
Valuation
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $107.71 | 4.3% | Nicks Growth: 11% Nick's Expected Margin: 14% FINVIZ Growth: 22% |
Nicks: 19 Finviz: 50 |
Nick's: 2.682 | 10.1 | 42.6 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $2.53 EPS | TTM | $48.47 | -55.0% | $127.76 | 18.6% |
| $3.18 EPS | 2026 | $60.93 | -43.4% | $160.58 | 49.1% |
| $3.88 EPS | 2027 | $74.34 | -31.0% | $195.93 | 81.9% |
Implied Growth
| Average | Median | Std Dev | Current | Percentile | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | |
| Timeframe | ||||||||||
| 1 Year | 20.41% | 16.45% | 20.61% | 20.64% | 2.21% | 7.49% | 19.69% | 14.87% | 39.0% | 40.0% |
| 3 Years | 20.41% | 16.45% | 20.61% | 20.64% | 2.21% | 7.49% | 19.69% | 14.87% | 39.0% | 40.0% |
| 5 Years | 20.41% | 16.45% | 20.61% | 20.64% | 2.21% | 7.49% | 19.69% | 14.87% | 39.0% | 40.0% |
| 10 Years | 20.41% | 16.45% | 20.61% | 20.64% | 2.21% | 7.49% | 19.69% | 14.87% | 39.0% | 40.0% |