Netflix, Inc. — NFLX
| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | Dividend | P/B Ratio |
|---|---|---|---|---|---|---|---|
| $96.24 | $408.24B | 38.0 | 25.2 | 18.3% | 13.6% | - | 15.3 |
Latest Headlines
- · Nasdaq, S&P 500 Fall After Hot PPI Report; Both Indexes Log Monthly Declines
- · Paramount must convince regulators its deal with Warner will not hurt customers
- · Paramount Is Officially Buying Warner Bros. It’s a Victory for Shareholders.
- · Stock Market Today: Dow Sinks On Hot Inflation; Nvidia Plunges On OpenAI Deal (Live Coverage)
- · Netflix Is the Real Winner After Dropping Warner Bros. Bid. CEO Puts Shareholders Over Ego.
- · Dow ends week lower amid AI fears as S&P and Nasdaq follow suit
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 | 2026-02-27 22:03:07 | 6.5% | -12.2% | -12.6% |
| 3 | 2023-12-31 | $33,723M | $5,408M | $1.23 | 2026-02-27 22:03:07 | 6.7% | 20.4% | 21.3% |
| 4 | 2024-12-31 | $39,001M | $8,712M | $2.03 | 2026-02-27 22:03:07 | 15.6% | 61.1% | 65.6% |
| 5 | 2025-12-31 | $45,183M | $10,981M | $2.58 | 2026-02-27 22:03:07 | 15.9% | 26.1% | 27.2% |
| 6 | TTM 2025-12-31 | $45,183M | $10,981M | $2.53 | 2026-01-22 08:27:58 | 0.0% | 0.0% | -1.9% |
EPS
Forecasts
Y/Y % Change
NFLX Year-over-Year Growth
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | Average | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 18.8% | 6.5% | 6.7% | 15.6% | 15.9% | 13.3% | 11.8% | 12.7% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 9 | |
| EPS Growth (%) | 85.3% | -12.2% | 20.4% | 61.1% | 26.1% | 20.5% | 21.2% | 31.8% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 9 |
Expenses
| Year | Revenue ($) | 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 |
|---|---|---|---|---|---|---|
| $96.24 | 4.0% | Nicks Growth: 11% Nick's Expected Margin: 14% FINVIZ Growth: 21% |
Nicks: 20 Finviz: 49 |
Nick's: 2.764 | 9.0 | 38.0 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $2.53 EPS | TTM | $49.95 | -48.1% | $123.27 | 28.1% |
| $3.12 EPS | 2026 | $61.59 | -36.0% | $152.01 | 57.9% |
| $3.78 EPS | 2027 | $74.62 | -22.5% | $184.17 | 91.4% |
Implied Growth
| Average | Median | Std Dev | Current | Percentile | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | |
| Timeframe | ||||||||||
| 1 Year | 20.75% | 16.92% | 21.51% | 21.38% | 2.25% | 8.07% | 16.85% | 12.27% | 9.0% | 19.8% |
| 3 Years | 20.75% | 16.92% | 21.51% | 21.38% | 2.25% | 8.07% | 16.85% | 12.27% | 9.0% | 19.8% |
| 5 Years | 20.75% | 16.92% | 21.51% | 21.38% | 2.25% | 8.07% | 16.85% | 12.27% | 9.0% | 19.8% |
| 10 Years | 20.75% | 16.92% | 21.51% | 21.38% | 2.25% | 8.07% | 16.85% | 12.27% | 9.0% | 19.8% |