Stock Analysis on Net

Netflix Inc. (NASDAQ:NFLX)

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

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

Netflix Inc., EBITDA calculation

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net income 5,407,990 4,491,924 5,116,228 2,761,395 1,866,916
Add: Income tax expense 797,415 772,005 723,875 437,954 195,315
Earnings before tax (EBT) 6,205,405 5,263,929 5,840,103 3,199,349 2,062,231
Add: Interest expense 699,826 706,212 765,620 767,499 626,023
Earnings before interest and tax (EBIT) 6,905,231 5,970,141 6,605,723 3,966,848 2,688,254
Add: Amortization of content assets 14,197,437 14,026,132 12,230,367 10,806,912 9,216,247
Add: Depreciation and amortization of property, equipment and intangibles 356,947 336,682 208,412 115,710 103,579
Earnings before interest, tax, depreciation and amortization (EBITDA) 21,459,615 20,332,955 19,044,502 14,889,470 12,008,080

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).

Item Description The company
EBITDA To calculate EBITDA analysts start with net earnings. To that earnings number, interest, taxes, depreciation, and amortization are added. EBITDA as a pre-interest number is a flow to all providers of capital. Netflix Inc. EBITDA increased from 2021 to 2022 and from 2022 to 2023.

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) 379,858,182
Earnings before interest, tax, depreciation and amortization (EBITDA) 21,459,615
Valuation Ratio
EV/EBITDA 17.70
Benchmarks
EV/EBITDA, Competitors1
Alphabet Inc. 21.45
Comcast Corp. 6.51
Meta Platforms Inc. 23.20
Walt Disney Co. 16.98
EV/EBITDA, Sector
Media & Entertainment 18.94
EV/EBITDA, Industry
Communication Services 15.56

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

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, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in thousands)
Enterprise value (EV)1 254,260,097 170,788,302 181,045,624 246,646,811 160,321,713
Earnings before interest, tax, depreciation and amortization (EBITDA)2 21,459,615 20,332,955 19,044,502 14,889,470 12,008,080
Valuation Ratio
EV/EBITDA3 11.85 8.40 9.51 16.57 13.35
Benchmarks
EV/EBITDA, Competitors4
Alphabet Inc. 17.01 14.66 18.08 20.84 17.39
Comcast Corp. 7.10 9.60 8.45 10.36 8.66
Meta Platforms Inc. 19.72 12.19 10.85 17.31 17.76
Walt Disney Co. 17.34 17.80 34.53 60.13 16.10
EV/EBITDA, Sector
Media & Entertainment 15.56 12.91 14.62 18.67 14.92
EV/EBITDA, Industry
Communication Services 12.91 11.74 11.57 14.51 11.51

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 See details »

2 See details »

3 2023 Calculation
EV/EBITDA = EV ÷ EBITDA
= 254,260,097 ÷ 21,459,615 = 11.85

4 Click competitor name to see calculations.

Valuation ratio Description The company
EV/EBITDA Enterprise value to earnings before interest, tax, depreciation and amortization is a valuation indicator for the overall company rather than common stock. Netflix Inc. EV/EBITDA ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.