NFLX is UNDERVALUED SecDiverAI
Median Fair Price 1121.37
Confidence: MEDIUM
Fair Price Range 1013.16 - 1212.94
1 Year Price target: $ 1379.4 - $ 1445.11
3 Year Price target: $ 2087.23 - $ 2399.96
Current Market Price: 973.03 as of 2025-04-18
Investment Value of 100 $ invested in NFLX as compared to Market Index: SPY across historical periods[*does not include dividends]
Investment Period $ Value Today(NFLX) $ Value Today(SPY) CAGR vs Market
9 years before $ 850.99 $ 208.39 26.86% vs SPY:8.5%
5 years before $ 300.69 $ 150.37 24.63% vs SPY:8.5%
3 years before $ 161.52 $ 127.73 17.33% vs SPY:8.5%
[Bottom of Page]

Welcome to Summary reports!   


We have 9 report results for ticker: NFLX - Netflix, Inc., also organized by 6 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies

Business Checklist for NFLX from SecDiver AI beta Free for Limited Time

Want to see more such checks or Customize your checks, check out our plans

Red Flags Identified


27

Total Checks Done


75

Wall Street Drivers beta

📊 Professional Investors(wallstreet) pay a lot of heed at these numbers, long term history matters - specially 9+ year trends
Score 9.0 / 10.0

  • revenue cagr for last 9 years
  • insight: ['22.78 is greater than equal to 5']
  • mental_model: We prefer growing Business which grow >= 5% YoY, better than GDP growth of >= 2-3%
  • cashflows cagr for last 9 years
  • insight: ['56.12 is greater than equal to 5']
  • mental_model: We prefer growing Business which generate cashflows >= 5% YoY, for some industries like finance specially Banks this might be lower/red and its OK for them
  • operating profits cagr for last 9 years
  • insight: ['42.67 is greater than equal to 5']
  • mental_model: We prefer growing Business which generate operating profits >= 5% YoY
  • shares outstanding cagr for last 9 years
  • insight: ['0.48 is less than equal to 2']
  • mental_model: As a business owner equity is important, We want less dilution over years OR it should reduce so our share of business increases with time, less than 2% is ideal, >=10% is potentially bad be careful
  • net profits cagr for last 9 years
  • insight: ['50.31 is greater than equal to 5']
  • mental_model: We prefer growing Business which generate net profits >= 5% YoY
  • debt cagr for last 9 years
  • insight: ['38.78 is NOT less than equal to 2']
  • mental_model: We prefer Business with lower debt growth
  • sbc average for last 3 years
  • insight: ['0.07 is less than equal to 0.1']
  • mental_model: We prefer Business which has lower sbc % wrt cashflow operating
  • equity cagr for last 9 years
  • insight: ['32.34 is greater than equal to 5']
  • mental_model: We prefer growing Business having shareholder equity growth >= 5% YoY
  • roe average for last 3 years
  • insight: ['39.87 is greater than equal to 10']
  • mental_model: Good Business have return on equity >= 10%, ROE matters for businesses like Insurance, Banks, Financials
  • roce average for last 3 years
  • insight: ['20.58 is greater than equal to 15']
  • mental_model: Good Business have return on capital >= 15%, for some industries like finance specially Banks this might be lower/red and its OK for them
  • roic average for last 3 years
  • insight: ['540.48 is greater than equal to 15']
  • mental_model: Good Business have return on invested capital >= 15%, for some industries like finance specially Banks this might be lower/red and its OK for them
  • interestCoverage average for last 3 years
  • insight: ['7.84 is greater than equal to 5']
  • mental_model: We prefer Business which can cover their interest payments with cashflows, for some industries like finance specially Banks this might be lower/red and its OK for them
  • leverage average for last 3 years
  • insight: ['3.53 is less than equal to 5', '3.53 is greater than equal to 0']
  • mental_model: We prefer Business which can pay their debts in less than 5 years using cashflows, for some industries like finance specially Banks this might be lower/red and its OK for them
  • interestRate average for last 3 years
  • insight: ['0.04 is less than equal to 0.05']
  • mental_model: We prefer lower interest rate than the current prevailing interest rates, we want long term debt profile too
  • roe_cashflow::operating average for last 3 years
  • insight: ['27.85 is greater than equal to 10']
  • mental_model: Good Business have return on equity >= 10%
  • roce_cashflow::operating average for last 3 years
  • insight: ['14.05 is NOT greater than equal to 15']
  • mental_model: Good Business have return on capital >= 15%
  • roic_cashflow::operating average for last 3 years
  • insight: ['388.97 is greater than equal to 15']
  • mental_model: Good Business have return on invested capital >= 15%

Business Durability beta

🏰 Quality companies with moats show higher or stable trends, long term trends matters, Consistency is the Key
Score 10.0 / 10.0

  • margin cashflow running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 0.16 wrt mean ratio: -0.006']
  • margin operating running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 0.22 wrt mean ratio: 0.114']
  • margin net running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 0.18 wrt mean ratio: 0.079']
  • roa average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 16.11 wrt mean ratio: 9.858']
  • mental_model: We want stability on increasing return on assets
  • roe average for last 3 years
  • insight: ['trend is stable, last 3 year ratio: 39.87 wrt mean ratio: 38.313']
  • mental_model: We want stability on increasing return on equity
  • roce average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 20.58 wrt mean ratio: 18.495']
  • mental_model: We want stability on increasing return on capital employed
  • roic average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 540.48 wrt mean ratio: 393.042']
  • mental_model: We want stability on increasing return on invested capital
  • rotc average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 540.48 wrt mean ratio: 410.524']
  • mental_model: We want stability on increasing return on tangible capital
  • cash average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 6689607333.33 wrt mean ratio: 3388595102.565']
  • mental_model: We want stability on cash growth
  • roa_cashflow::operating average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 11.54 wrt mean ratio: 4.638']
  • mental_model: We want stability on increasing return on assets
  • roe_cashflow::operating average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 27.85 wrt mean ratio: 15.202']
  • mental_model: We want stability on increasing return on equity
  • roce_cashflow::operating average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 14.05 wrt mean ratio: 7.803']
  • mental_model: We want stability on increasing return on capital employed
  • roic_cashflow::operating average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 388.97 wrt mean ratio: -162.946']
  • mental_model: We want stability on increasing return on invested capital
  • rotc_cashflow::operating average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 388.97 wrt mean ratio: 146.097']
  • mental_model: We want stability on increasing return on tangible capital

Valuation is the Key beta

💎 Buying Quality companies at cheap provides the right Margin of Safety in the longer term
Score 0.0 / 10.0

  • pe average for last 3 years
  • insight: ['37.45 is NOT less than equal to 15', '37.45 is greater than 0']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want lower number here when we are BUY mode, PE <=15 preferred
  • pocf average for last 3 years
  • insight: ['48.6 is NOT less than equal to 15', '48.6 is greater than 0']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want lower number here when we are BUY mode, POCF <=15 preferred
  • pb average for last 3 years
  • insight: ['10.69 is NOT less than equal to 2', '10.69 is greater than 0']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want lower number here when we are BUY mode, PB <=2 preferred
  • ps average for last 3 years
  • insight: ['6.75 is NOT less than equal to 5', '6.75 is greater than 0']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want lower number here when we are BUY mode, PS <=5 preferred
  • evToEbitda average for last 3 years
  • insight: ['29.47 is NOT less than equal to 15', '29.47 is greater than 0']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want lower number here when we are BUY mode, evToEbitda <=15 preferred
  • evToOcf average for last 3 years
  • insight: ['53.17 is NOT less than equal to 15', '53.17 is greater than 0']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want lower number here when we are BUY mode, POCF <=15 preferred
  • evToRevenue average for last 3 years
  • insight: ['7.14 is NOT less than equal to 2', '7.14 is greater than 0']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want lower number here when we are BUY mode, evToRevenue <=2 preferred

Business Trends last 3 years beta

Score 5.0 / 10.0

  • payables running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 0.02 wrt mean ratio: 0.029']
  • mental_model: the more this is the better, nothing bad about it.
  • capex running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 0.01 wrt mean ratio: 0.013']
  • sales and marketing running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 0.08 wrt mean ratio: 0.114']
  • mental_model: Sales are marketing increases specially if its a Sales led growth Be Careful, With time you want Organic Growth and Customer Retention
  • cash running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 0.19 wrt mean ratio: 0.202']
  • mental_model: cash trend should be similar or greater to revenue, if company is heavily reinvesting it might be OK, but do check

Profits Matter beta

💰 Companies needs to have positive profits to reward its shareholders in the long term
Score 10.0 / 10.0

  • positive cashflows profits average for last 3 years
  • insight: ['5553974000.0 is greater than equal to 0']
  • mental_model: We want to see positive cashflows profits for last 3 years, Profits determine Stock prices in the long term
  • positive operating profits average for last 3 years
  • insight: ['7668149333.33 is greater than equal to 0']
  • mental_model: We want to see positive operating profits for last 3 years, Profits determine Stock prices in the long term
  • positive net profits average for last 3 years
  • insight: ['6203848333.33 is greater than equal to 0']
  • mental_model: We want to see positive net profits for last 3 years, GAAP net Profits determine Stock prices in the long term

Capital Allocation beta

🧠 Remember: Shareholders only gets rewarded if management does prudent capital allocation decisions
Score 1.0 / 10.0

  • capex to Cashflow running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 0.07 wrt mean ratio: -1.249']
  • depreciation to capex running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 0.86 wrt mean ratio: 0.667']
  • mental_model: Helps understand where the company is investing for the future, OR it has to replenish its assets to maintain business
  • stock based compensation to Cashflow running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 0.07 wrt mean ratio: -1.146']
  • shares_buyback distribution of Cashflow running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: -0.74 wrt mean ratio: -1.269']
  • cashToRevenue running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 0.19 wrt mean ratio: 0.202']
  • cashToEquity running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 0.3 wrt mean ratio: 0.565']
  • cashToCapex running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 16.78 wrt mean ratio: 14.952']

Business Performance beta

Score 4.0 / 10.0

  • Operating Leverage Cashflow cagr for last 9 years
  • insight: ['Ratio is [2.46] for last 9 year ratio, threshold 0.9, value_1: 56.12, value_2: 22.78']
  • Operating Leverage cagr for last 9 years
  • insight: ['Ratio is [1.87] for last 9 year ratio, threshold 0.9, value_1: 42.67, value_2: 22.78']
  • debt cagr for last 9 years
  • insight: ['Ratio is [1.7] for last 9 year ratio, threshold 1, value_1: 38.78, value_2: 22.78']
  • cash cagr for last 9 years
  • insight: ['Ratio is [0.69] for last 9 year ratio, threshold 0.9, value_1: 22.46, value_2: 32.34']
  • debt-equity-cagr cagr for last 9 years
  • insight: ['Ratio is [1.2] for last 9 year ratio, threshold 1, value_1: 38.78, value_2: 32.34']
  • mental_model: We want debt to grow less than equity

Balance Sheet Quality beta

📈 Quality companies can withstand darkest hours, strong balance sheet is the key
Score 8.0 / 10.0

  • debtToCashflow running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 3.53 wrt mean ratio: -52.545']
  • debtToEquity running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 0.89 wrt mean ratio: 1.09']
  • interestCoverage average for last 3 years
  • insight: ['7.84 is greater than equal to 3']
  • mental_model: We prefer Business which can cover their interest payments
  • leverage average for last 3 years
  • insight: ['3.53 is less than equal to 5']
  • mental_model: We prefer Business which can pay their debts in less than 5 years
  • interestRate average for last 3 years
  • insight: ['0.04 is less than equal to 0.05']
  • mental_model: We prefer lower interest rate than the current prevailing interest rates, we want long term debt profile too

Taxes, Interest and Unearned beta

📈Note: this is a new one, so do not use this for now, we are looking at data
Score 3.0 / 10.0

  • income_tax running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: -0.03 wrt mean ratio: 0.003']
  • income_tax_cashflow running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 0.03 wrt mean ratio: 0.016']
  • income_tax_ratio_paid running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: -1.28 wrt mean ratio: 1.885']
  • mental_model: We want stability for this metric
  • income_tax_cashflow-cagr cagr for last 3 years
  • insight: ['Ratio is [-2.26] for last 3 year ratio, threshold 1, value_1: 44.16, value_2: -19.52']
  • mental_model: We want debt to grow less than equity
  • unearned_revenue running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 0.0 wrt mean ratio: 0.008']
  • unearned_revenue_balancesheet running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 0.04 wrt mean ratio: 0.047']

Valuation Insights Relative to History beta

Score 7.0 / 10.0

  • pe average for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 37.45 wrt mean ratio: 141.352']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want stability on decreasing trend here
  • pocf average for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 48.6 wrt mean ratio: 357.947']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want stability on decreasing trend here
  • pb average for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 10.69 wrt mean ratio: 16.4']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want stability on decreasing trend here
  • ps average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 6.75 wrt mean ratio: 6.25']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want stability on decreasing trend here
  • evToEbitda average for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 29.47 wrt mean ratio: 59.976']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want stability on decreasing trend here
  • evToOcf average for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 53.17 wrt mean ratio: 189.825']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want stability on decreasing trend here
  • evToRevenue average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 7.14 wrt mean ratio: 6.497']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want stability on decreasing trend here

Want to see What Wall Street looks at for Quality companies? We are building a special AI based SecDiver scoring system
 Sign up for FREE

We do NOT feel in CONTROL in the markets. Do we know why?

1. Showing SUMMARY report for NFLX [show/hide charts] Current Market Price: 973.03 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
NFLX StockMarketPrice 891.32 486.88 294.88 602.44 540.73 323.57 267.66 191.96 123.80 114.38 48.80 52.60 13.23 9.90
NFLX YearPriceHigh 941.75 500.89 609.99 700.99 575.37 385.99 423.21 204.38 129.29 133.27 69.90 55.59 19.06 43.54 0.0 0.0
NFLX YearPriceLow 461.86 285.33 162.71 478.54 290.25 252.28 195.42 124.31 79.95 45.26 42.79 12.96 7.54 8.91 0.0 0.0
NFLX revenue 39.00B 33.72B 31.62B 29.70B 25.00B 20.16B 15.79B 11.69B 8.83B 6.78B 5.50B 4.37B 3.61B 3.20B 2.16B 1.67B
NFLX revenue::cost 21.04B 19.72B 19.17B 17.33B 15.28B 12.44B 9.97B 8.03B 6.26B 4.59B 3.75B 3.12B 2.65B 2.04B 1.36B 1.08B
NFLX operating_expense inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX assets 53.63B 48.73B 48.59B 44.58B 39.28B 33.98B 25.97B 19.01B 13.59B 10.20B 7.06B 5.41B 3.97B 3.07B 0.98B 0.0
NFLX cash 7.80B 7.12B 5.15B 6.03B 8.21B 5.02B 3.79B 2.82B 1.47B 1.81B 1.11B 0.60B 0.29B 0.51B 0.19B 0.0
NFLX ppnenet 1.59B 1.49B 1.40B 1.32B 0.96B 0.57B 0.42B 0.32B 0.25B 0.17B 0.15B 0.13B 0.13B 0.14B 0.13B 0.0
NFLX workingCapital -0.75B -0.67B -0.84B -0.66B -0.67B -0.56B -0.36B -0.31B -0.25B -0.20B -0.11B -0.09B -0.09B -0.09B 0.0 0.0
NFLX workingCapitalWithCash 0.14B 0.10B 0.12B 0.16B 0.10B 0.08B 0.06B 0.03B 0.04B 0.02B 0.01B 0.01B 0.01B 0.00B 0.00B 0.0
NFLX owner_earnings 6.76B 6.59B 1.11B -0.22B 1.90B -3.40B -3.08B -2.04B -1.71B -0.94B -0.15B -0.03B -0.09B 0.21B 0.18B 0.27B
NFLX netincome_cfo 8.71B 5.41B 4.49B 5.12B 2.76B 1.87B 1.21B 0.56B 0.19B 0.12B 0.27B 0.11B 0.02B 0.23B 0.16B 0.12B
NFLX cashflow::operating 7.36B 7.27B 2.03B 0.39B 2.43B -2.89B -2.68B -1.79B -1.47B -0.75B 0.02B 0.10B 0.02B 0.32B 0.28B 0.33B
NFLX cashflow::fcf 6.92B 6.93B 1.62B -0.13B 1.93B -3.14B -2.85B -1.96B -1.58B -0.84B -0.05B 0.04B -0.02B 0.27B 0.24B 0.28B
NFLX cashflow::realfcf 6.65B 6.59B 1.04B -0.54B 1.51B -3.55B -3.18B -2.14B -1.76B -0.97B -0.17B -0.04B -0.09B 0.21B 0.18B 0.27B
NFLX netincome 8.71B 5.41B 4.49B 5.12B 2.76B 1.87B 1.21B 0.56B 0.19B 0.12B 0.27B 0.11B 0.02B 0.23B 0.16B 0.12B
NFLX operatingincome 10.42B 6.95B 5.63B 6.19B 4.59B 2.60B 1.61B 0.84B 0.38B 0.31B 0.40B 0.23B 0.05B 0.38B 0.28B 0.19B
NFLX grossincome 17.96B 14.01B 12.45B 12.37B 9.72B 7.72B 5.83B 3.66B 2.57B 2.19B 1.75B 1.26B 0.96B 1.16B 0.81B 0.59B
NFLX marketcap 381.00B 213.10B 131.23B 266.85B 238.89B 141.80B 116.72B 83.44B 53.13B 48.88B 20.52B 21.43B 5.39B 3.84B 0.0 0.0
NFLX ev 388.78B 220.52B 154.79B 276.22B 247.00B 151.55B 123.29B 87.11B 55.03B 49.45B 20.31B 21.32B 5.30B 3.53B 0.0 0.0
NFLX ebitda 11.08B 7.67B 6.31B 6.61B 4.82B 2.81B 1.77B 0.98B 0.49B 0.43B 0.51B 0.33B 0.14B 0.46B 0.0 0.0
NFLX equity 24.74B 20.59B 20.78B 15.85B 11.07B 7.58B 5.24B 3.58B 2.68B 2.22B 1.86B 1.33B 0.74B 0.64B 0.29B 0.0
NFLX retained_earnings 31.30B 22.59B 17.18B 12.69B 7.57B 4.81B 2.94B 1.73B 1.13B 0.94B 0.82B 0.55B 0.44B 0.42B 0.24B 0.0
NFLX debt 15.58B 14.54B 28.71B 15.39B 16.31B 14.76B 10.36B 6.50B 3.36B 2.37B 0.90B 0.50B 0.20B 0.20B 0.20B 0.0
NFLX debtToEquity 0.63 0.71 1.38 0.97 1.47 1.95 1.98 1.81 1.26 1.07 0.48 0.37 0.27 0.31 0.69 inf
NFLX interest_expense 0.72B 0.70B 0.71B 0.77B 0.77B 0.63B 0.42B 0.24B 0.15B 0.13B 0.05B 0.03B 0.02B 0.02B 0.02B 0.01B
NFLX interestRate 0.05 0.05 0.02 0.05 0.05 0.04 0.04 0.04 0.04 0.06 0.06 0.06 0.10 0.10 0.10 inf
NFLX owner_earningsToInterest 9.41 9.41 1.58 -0.29 2.47 -5.43 -7.33 -8.56 -11.36 -7.06 -3.04 -1.11 -4.58 10.61 9.19 42.37
NFLX cashflow::operatingToInterest 10.24 10.39 2.87 0.51 3.16 -4.61 -6.37 -7.50 -9.82 -5.65 0.33 3.36 1.14 15.87 14.08 50.20
NFLX eps 20.28 12.25 10.10 11.55 6.26 4.26 2.78 1.29 0.44 0.29 4.44 1.93 0.31 4.28 3.06 2.05
NFLX shares 0.44B 0.45B 0.45B 0.46B 0.44B 0.44B 0.44B 0.43B 0.43B 0.43B 0.42B 0.41B 0.06B 0.05B 0.05B 0.06B
NFLX shares_calc 0.43B 0.44B 0.45B 0.44B 0.44B 0.44B 0.44B 0.43B 0.43B 0.43B 0.42B 0.41B 0.41B 0.39B 0.39B 0.42B
NFLX income_tax -1.25B -0.80B -0.77B -0.72B -0.44B 0.20B 0.02B -0.07B 0.07B 0.02B 0.08B 0.06B 0.01B 0.13B 0.11B 0.08B
NFLX income_tax_cashflow 1.64B 1.15B 0.81B 0.51B 0.29B 0.40B 0.13B 0.11B 0.03B 0.03B 0.05B 0.01B 0.03B 0.08B 0.06B 0.06B
NFLX sbc 0.27B 0.34B 0.58B 0.40B 0.42B 0.41B 0.32B 0.18B 0.17B 0.12B 0.12B 0.08B 0.07B 0.06B 0.06B 0.01B
NFLX capex 0.44B 0.35B 0.41B 0.52B 0.50B 0.25B 0.17B 0.17B 0.11B 0.09B 0.07B 0.05B 0.04B 0.05B 0.03B 0.05B
NFLX maintainence_capex 0.33B 0.35B 0.34B 0.21B 0.12B 0.10B 0.08B 0.07B 0.06B 0.06B 0.05B 0.05B 0.04B 0.04B 0.03B 0.04B
NFLX depreciation 0.33B 0.36B 0.34B 0.21B 0.12B 0.10B 0.08B 0.07B 0.06B 0.06B 0.05B 0.05B 0.05B 0.04B 0.04B 0.04B
NFLX capexToRevenue 1.13 1.03 1.29 1.77 1.99 1.26 1.10 1.48 1.22 1.35 1.27 1.24 1.12 1.55 1.56 2.75
NFLX depreciationToRevenue 0.84 1.06 1.06 0.70 0.46 0.51 0.53 0.62 0.65 0.92 0.98 1.11 1.26 1.37 1.76 2.28
NFLX sbcToRevenue 0.70 1.01 1.82 1.36 1.66 2.01 2.03 1.56 1.97 1.84 2.09 1.87 2.05 1.92 2.88 0.76
NFLX sbcToOperatingCashflow 3.70 4.67 28.40 102.70 17.11 -14.04 -11.96 -10.20 -11.78 -16.64 699.14 83.47 324.83 19.38 22.51 3.90
NFLX inventory inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX payables 0.90B 0.75B 0.67B 0.84B 0.66B 0.67B 0.56B 0.36B 0.31B 0.25B 0.20B 0.11B 0.09B 0.09B 0.0 0.0
NFLX receivables inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX inventoryTurnover inf inf inf inf inf inf inf inf inf inf inf inf inf inf inf inf
NFLX payablesToRevenue 0.02 0.02 0.03 0.02 0.03 0.03 0.02 0.03 0.03 0.03 0.02 0.02 0.02 0.03 0.0 0.0
NFLX opLeverage 34.16 16.78 -15.53 16.29 52.06 34.62 56.32 88.42 -6.07 -47.21 50.50 335.57 -99.34 -15.59 18.30 0.0
NFLX opLeverageFlag 1.00 1.00 0.0 1.00 1.00 1.00 1.00 1.00 0.0 0.0 1.00 1.00 0.0 0.0 1.00 0.0
NFLX evToEbitda 35.10 28.76 24.55 41.78 51.28 53.90 69.59 88.66 111.20 114.89 39.77 65.59 37.60 7.62 0.0 0.0
NFLX evToOpIncome 37.32 31.71 27.48 44.59 53.87 58.19 76.80 103.87 144.88 161.68 50.44 93.38 106.01 9.39 0.0 0.0
NFLX evToRevenue 9.97 6.54 4.90 9.30 9.88 7.52 7.81 7.45 6.23 7.29 3.69 4.87 1.47 1.10 0.0 0.0
NFLX evToOcf 52.81 30.32 76.39 703.54 101.77 -52.49 -45.99 -48.78 -37.33 -65.98 0.00B 217.96 232.79 11.11 0.0 0.0
NFLX pocf 51.76 29.29 64.76 679.69 98.43 inf inf inf inf inf 1245.07 219.04 236.75 12.08 0.0 0.0
NFLX peg 0.67 1.85 0.0 0.62 1.84 1.43 0.83 0.77 5.50 0.0 0.59 0.36 0.0 0.43 0.0 0.0
NFLX pe 43.73 39.40 29.21 52.16 86.51 75.96 96.37 149.28 284.60 398.60 76.92 190.64 314.23 16.98 0.0 0.0
NFLX pfcf 55.04 30.77 81.08 inf 123.83 inf inf inf inf inf inf 490.49 inf 14.32 0.0 0.0
NFLX ps 9.77 6.32 4.15 8.99 9.56 7.04 7.39 7.14 6.02 7.21 3.73 4.90 1.49 1.20 0.0 0.0
NFLX pb 15.40 10.35 6.32 16.84 21.59 18.70 22.28 23.29 19.83 21.99 11.05 16.07 7.24 5.97 0.0 0.0
NFLX priceToRealfcf 57.30 32.35 125.81 inf 157.79 inf inf inf inf inf inf inf inf 18.59 0.0 0.0
NFLX roa 21.38% 14.31% 12.63% 15.77% 13.50% 10.03% 8.44% 6.17% 3.72% 4.33% 7.44% 5.75% 1.63% 38.29% 0.0 0.0
NFLX roa_goodwill 21.38% 14.31% 12.63% 15.77% 13.50% 10.03% 8.44% 6.17% 3.72% 4.33% 7.44% 5.75% 1.63% 38.29% 0.0 0.0
NFLX roe 50.60% 33.47% 35.54% 55.98% 60.47% 49.71% 44.81% 31.30% 17.08% 16.46% 30.19% 30.66% 7.78% 129.61% 0.0 0.0
NFLX roce 29.65% 14.05% 18.03% 22.63% 20.52% 16.70% 15.92% 13.88% 8.27% 11.09% 21.96% 24.17% 5.93% 76.72% 0.0 0.0
NFLX roic 698.49% 497.33% 425.62% 645.14% 811.24% 622.61% 502.57% 334.94% 219.01% 204.05% 301.37% 173.41% 36.66% 292.50% 220.61% inf
NFLX rotc 698.49% 497.33% 425.62% 645.14% 811.24% 622.61% 502.57% 334.94% 219.01% 204.05% 301.37% 173.41% 36.66% 292.50% 0.0 0.0
NFLX roic_cash 637.64% 463.23% 390.08% 550.97% 688.91% 526.99% 427.08% 299.80% 181.20% 177.65% 276.35% 166.09% 34.12% 283.91% 214.13% inf
NFLX roa_cfo 15.11% 14.97% 4.54% 1.00% 7.14% 0.0 0.0 0.0 0.0 0.0 0.30% 2.47% 0.74% 32.35% 0.0 0.0
NFLX roe_cfo 35.76% 35.01% 12.78% 3.55% 32.01% 0.0 0.0 0.0 0.0 0.0 1.24% 13.14% 3.54% 109.49% 0.0 0.0
NFLX roce_cfo 20.95% 14.70% 6.49% 1.43% 10.86% 0.0 0.0 0.0 0.0 0.0 0.90% 10.36% 2.70% 64.82% 0.0 0.0
NFLX roic_cfo 493.57% 520.24% 153.10% 40.89% 429.40% -690.28% -839.21% -713.25% -849.99% -500.04% 12.34% 74.29% 16.70% 247.11% 214.98% inf
NFLX roic_cashflow::operating_cash 450.57% 484.57% 140.32% 34.92% 364.65% -584.28% -713.16% -638.42% -703.24% -435.35% 11.31% 71.16% 15.54% 239.86% 208.67% inf
NFLX roic_cashflow::fcf 464.10% 495.31% 122.30% -13.74% 341.31% -750.78% -893.67% -782.46% -912.07% -560.93% -39.85% 33.18% -12.84% 208.47% 188.66% inf
NFLX roic_cashflow::fcf_cash 423.67% 461.35% 112.09% -11.74% 289.84% -635.48% -759.44% -700.37% -754.60% -488.35% -36.54% 31.78% -11.95% 202.35% 183.12% inf
NFLX roic_cashflow::realfcf 445.83% 471.04% 78.81% -55.74% 267.86% -847.69% -994.06% -855.23% -999.00% -644.14% -126.10% -28.84% -67.08% 160.57% 140.27% inf
NFLX roic_cashflow::realfcf_cash 406.98% 438.74% 72.23% -47.60% 227.46% -717.51% -844.75% -765.50% -837.46% -560.81% -115.63% -27.62% -62.42% 155.86% 136.15% inf
NFLX roic_income::net 584.11% 386.77% 339.41% 532.84% 488.55% 446.33% 379.22% 223.22% 107.65% 81.83% 199.69% 85.36% 12.58% 175.88% 125.11% inf
NFLX roic_income::net_cash 533.22% 360.24% 311.07% 455.06% 414.88% 377.79% 322.26% 199.80% 89.06% 71.24% 183.11% 81.76% 11.71% 170.71% 121.44% inf
NFLX rotc_cfo 493.57% 520.24% 153.10% 40.89% 429.40% 0.0 0.0 0.0 0.0 0.0 12.34% 74.29% 16.70% 247.11% 0.0 0.0
NFLX roic_owner_earnings 453.24% 471.04% 84.18% -22.81% 335.48% -811.96% -965.64% -814.74% -983.32% -624.82% -114.36% -24.46% -67.08% 165.19% 140.27% inf
NFLX roic_owner_earnings_cash 413.76% 438.74% 77.15% -19.48% 284.89% -687.27% -820.60% -729.26% -813.55% -543.98% -104.86% -23.42% -62.42% 160.34% 136.15% inf
NFLX margin_gross 46.06% 41.54% 39.37% 41.64% 38.89% 38.28% 36.89% 31.30% 29.14% 32.27% 31.83% 28.74% 26.52% 36.34% 37.24% 35.38%
NFLX margin_owner_earnings 17.33% 19.53% 3.52% -0.74% 7.59% -16.85% -19.53% -17.45% -19.31% -13.81% -2.78% -0.74% -2.53% 6.63% 8.34% 16.42%
NFLX margin_cfo 18.87% 21.57% 6.41% 1.32% 9.71% -14.32% -16.97% -15.27% -16.69% -11.05% 0.30% 2.24% 0.63% 9.91% 12.78% 19.46%
NFLX margin_op 26.71% 20.62% 17.82% 20.86% 18.34% 12.92% 10.16% 7.17% 4.30% 4.51% 7.31% 5.22% 1.39% 11.74% 13.12% 11.49%
NFLX margin_fcf 17.75% 20.54% 5.12% -0.44% 7.72% -15.58% -18.07% -16.76% -17.91% -12.40% -0.97% 1.00% -0.49% 8.36% 11.22% 16.71%
NFLX margin_fcf_real 17.05% 19.53% 3.30% -1.80% 6.06% -17.59% -20.10% -18.31% -19.88% -14.24% -3.06% -0.87% -2.53% 6.44% 8.34% 15.95%
NFLX margin_net 22.34% 16.04% 14.21% 17.23% 11.05% 9.26% 7.67% 4.78% 2.11% 1.81% 4.85% 2.57% 0.48% 7.06% 7.44% 6.94%
NFLX yield_owner_earnings 1.77% 3.09% 0.85% -0.08% 0.79% -2.40% -2.64% -2.45% -3.21% -1.92% -0.74% -0.15% -1.70% 5.53% inf inf
NFLX yield_owner_earnings_enterprise inf inf inf inf inf inf inf inf inf inf inf inf inf inf inf inf
NFLX yield_cfo 1.93% 3.41% 1.54% 0.15% 1.02% -2.04% -2.30% -2.14% -2.77% -1.53% 0.08% 0.46% 0.42% 8.28% inf inf
NFLX yield_cfo_ev 1.89% 3.30% 1.31% 0.14% 0.98% -1.91% -2.17% -2.05% -2.68% -1.52% 0.08% 0.46% 0.43% 9.00% 0.0 0.0
NFLX yield_income::operating 2.73% 3.26% 4.29% 2.32% 1.92% 1.84% 1.38% 1.01% 0.71% 0.63% 1.96% 1.07% 0.93% 9.80% inf inf
NFLX yield_income::operating_enterprise 2.68% 3.15% 3.64% 2.24% 1.86% 1.72% 1.30% 0.96% 0.69% 0.62% 1.98% 1.07% 0.94% 10.65% 0.0 0.0
NFLX yield_cashflow::fcf 1.82% 3.25% 1.23% -0.05% 0.81% -2.21% -2.45% -2.35% -2.98% -1.72% -0.26% 0.20% -0.32% 6.98% inf inf
NFLX yield_cashflow::fcf_enterprise 1.78% 3.14% 1.05% -0.05% 0.78% -2.07% -2.32% -2.25% -2.87% -1.70% -0.26% 0.20% -0.33% 7.59% 0.0 0.0
NFLX yield_cashflow::realfcf 1.75% 3.09% 0.79% -0.20% 0.63% -2.50% -2.72% -2.57% -3.30% -1.97% -0.82% -0.18% -1.70% 5.38% inf inf
NFLX yield_cashflow::realfcf_enterprise 1.71% 2.99% 0.67% -0.19% 0.61% -2.34% -2.58% -2.46% -3.19% -1.95% -0.83% -0.18% -1.73% 5.85% 0.0 0.0
NFLX yield_income::net 2.29% 2.54% 3.42% 1.92% 1.16% 1.32% 1.04% 0.67% 0.35% 0.25% 1.30% 0.52% 0.32% 5.89% inf inf
NFLX yield_income::net_enterprise 2.24% 2.45% 2.90% 1.85% 1.12% 1.23% 0.98% 0.64% 0.34% 0.25% 1.31% 0.53% 0.32% 6.40% 0.0 0.0
NFLX costs:ga 1.70B 1.72B 1.57B 1.35B 1.08B 0.91B 0.63B 0.86B 0.58B 0.41B 0.27B 0.18B 0.14B 0.15B 0.06B 0.05B
NFLX costs:sm 2.92B 2.66B 2.53B 2.55B 2.23B 2.65B 2.37B 1.44B 1.10B 0.82B 0.61B 0.50B 0.48B 0.40B 0.29B 0.24B
NFLX shares_buyback -6.26B -6.05B 0.0 0.0 0.0 0.0 0.0 0.0 -6.05B 0.0 -0.60B -0.60B -0.60B -0.20B -0.21B -0.32B
NFLX dividends inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX unearned_revenue 0.08B 0.18B 0.03B 0.09B 0.19B 0.16B 0.14B 0.18B 0.10B 0.07B 0.06B 0.05B 0.02B 0.02B 0.03B 0.02B
NFLX unearned_revenue_balancesheet 1.52B 1.44B 1.26B 1.21B 1.12B 0.92B 0.76B 0.62B 0.44B 0.35B 0.27B 0.22B 0.17B 0.15B 0.13B 0.0
NFLX amortization 0.33B 0.36B 0.34B 0.21B 0.12B 0.10B 0.08B 0.07B 0.06B 0.06B 0.05B 0.05B 0.05B 0.04B 0.04B 0.04B
NFLX costs:sgna 1.70B 1.72B 1.57B 1.35B 1.08B 0.91B 0.63B 0.86B 0.58B 0.41B 0.27B 0.18B 0.14B 0.15B 0.06B 0.05B
NFLX investedCapital 1.49B 1.40B 1.32B 0.96B 0.57B 0.42B 0.32B 0.25B 0.17B 0.15B 0.13B 0.13B 0.14B 0.13B 0.13B 0.0
NFLX investedCapitalWith2PercentCash 1.63B 1.50B 1.44B 1.12B 0.67B 0.49B 0.38B 0.28B 0.21B 0.17B 0.15B 0.14B 0.15B 0.13B 0.13B 0.0
NFLX share_cnt 0.43B 0.44B 0.45B 0.44B 0.44B 0.44B 0.44B 0.43B 0.43B 0.43B 0.0 0.0 0.0 0.0 0.0 0.0
NFLX share_multiplier 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 7.34 1.00 1.00 1.00 1.00
NFLX tangible_equity 24.74B 20.59B 20.78B 15.85B 11.07B 7.58B 5.24B 3.58B 2.68B 2.22B 1.86B 1.33B 0.74B 0.64B 0.29B 0.0
NFLX current_assets 13.10B 9.92B 9.27B 8.07B 9.76B 6.18B 9.69B 7.67B 5.72B 5.43B 3.94B 3.06B 2.24B 1.83B 0.64B 0.0
NFLX current_liabilities 10.76B 8.86B 7.93B 8.49B 7.81B 6.86B 6.49B 5.47B 4.59B 3.53B 2.66B 2.15B 1.68B 1.23B 0.39B 0.0
NFLX revenue_01_YoY 15.65% 6.67% 6.46% 18.81% 24.01% 27.62% 35.08% 32.41% 30.26% 23.16% 25.83% 21.20% 12.63% 48.18% 29.48% 0.0
NFLX priceToTangibleEquity 15.40 10.35 6.32 16.84 21.59 18.70 22.28 23.29 19.83 21.99 11.05 16.07 7.24 5.97 0.0 0.0
NFLX revenue_03_YoY 9.51% 10.50% 16.19% 23.43% 28.82% 31.67% 32.57% 28.55% 26.38% 23.38% 19.76% 26.47% 29.28% 0.0 0.0 0.0
NFLX revenue_05_YoY 14.11% 16.38% 22.01% 27.45% 29.82% 29.64% 29.27% 26.50% 22.47% 25.67% 26.94% 0.0 0.0 0.0 0.0 0.0
NFLX revenue_10_YoY 21.63% 22.66% 24.24% 24.94% 27.73% 28.28% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX cashflow::fcf_01_YoY -0.06% 327.90% -999.00% -106.84% -161.43% 10.02% 45.69% 23.87% 88.14% 1478.96% -221.87% -349.46% -106.53% 10.50% -13.10% 0.0
NFLX cashflow::fcf_03_YoY inf 53.12% inf inf inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0
NFLX cashflow::fcf_05_YoY inf inf inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
NFLX cashflow::fcf_10_YoY inf 65.96% inf inf 23.04% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX cashflow::financing -4.07B -5.95B -0.66B -1.15B 1.24B 4.51B 4.05B 3.08B 1.09B 1.64B 0.54B 0.48B 0.01B 0.26B -0.10B -0.08B
NFLX cashflow::investing -2.18B 0.54B -2.08B -1.34B -0.51B -0.39B -0.34B 0.03B 0.05B -0.18B -0.04B -0.26B -0.24B -0.27B -0.12B -0.25B
NFLX cashflow::realfcf_01_YoY 0.95% 531.44% -294.90% -135.35% -142.70% 11.67% 48.27% 22.00% 81.82% 473.01% 343.67% -58.48% -144.30% 14.47% -32.31% 0.0
NFLX cashflow::realfcf_03_YoY inf 63.25% inf inf inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0
NFLX cashflow::realfcf_05_YoY inf inf inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
NFLX cashflow::realfcf_10_YoY inf inf inf inf 23.71% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX income::net_01_YoY 61.09% 20.39% -12.20% 85.28% 47.91% 54.13% 116.71% 199.41% 52.22% -54.03% 137.36% 555.33% -92.41% 40.58% 38.83% 0.0
NFLX income::net_03_YoY 19.41% 25.11% 34.00% 61.65% 70.32% 115.45% 114.55% 27.96% 18.42% 92.65% 5.67% inf inf 0.0 0.0 0.0
NFLX income::net_05_YoY 36.08% 34.88% 51.71% 93.90% 86.42% 47.57% 60.88% 100.73% inf inf 18.15% 0.0 0.0 0.0 0.0 0.0
NFLX income::net_10_YoY 41.71% 47.31% 74.51% 36.60% 32.88% 32.04% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX income::operating_01_YoY 49.81% 23.45% -9.07% 35.10% 76.07% 62.24% 91.40% 120.83% 24.19% -24.05% 76.33% 356.77% -86.71% 32.59% 47.78% 0.0
NFLX income::operating_03_YoY 18.92% 14.89% 29.32% 56.85% 76.17% 89.98% 73.79% 27.71% 18.48% 82.89% 2.30% inf inf 0.0 0.0 0.0
NFLX income::operating_05_YoY 31.95% 34.07% 46.36% 74.78% 71.86% 45.26% 47.70% 75.77% 0.20% 1.52% 15.97% 0.0 0.0 0.0 0.0 0.0
NFLX income::operating_10_YoY 38.45% 40.72% 60.39% 32.33% 32.09% 29.79% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roiic_cashflow::fcf_3 90.93% 18.41% 30.42% 15.74% 23.86% -14.16% -27.50% -45.27% -44.53% -42.99% -23.91% -43.76% -35.20% 0.0 0.0 0.0
NFLX roiic_cashflow::fcf_5 51.51% 24.82% 14.20% 6.36% 14.14% -22.43% -31.72% -37.33% -45.06% -47.77% -18.13% 0.0 0.0 0.0 0.0 0.0
NFLX roiic_cashflow::fcf_9 23.98% 14.65% 5.20% -0.43% 7.60% -22.39% -31.08% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roiic_cashflow::operating_3 89.83% 17.86% 31.41% 17.77% 25.85% -12.84% -26.37% -42.81% -43.06% -40.33% -22.42% -39.29% -35.87% 0.0 0.0 0.0
NFLX roiic_cashflow::operating_5 52.47% 25.26% 15.13% 8.19% 16.22% -21.10% -30.41% -34.77% -43.65% -45.24% -16.83% 0.0 0.0 0.0 0.0 0.0
NFLX roiic_cashflow::operating_9 25.05% 15.23% 6.36% 1.39% 9.65% -20.94% -29.81% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roiic_cashflow::realfcf_3 92.61% 18.69% 29.33% 15.27% 22.43% -16.27% -30.17% -46.86% -47.05% -45.64% -27.91% -48.04% -42.47% 0.0 0.0 0.0
NFLX roiic_cashflow::realfcf_5 52.19% 24.77% 12.64% 5.36% 12.66% -24.53% -34.34% -39.41% -47.79% -50.53% -23.72% 0.0 0.0 0.0 0.0 0.0
NFLX roiic_cashflow::realfcf_9 23.52% 14.18% 3.57% -1.67% 5.98% -24.66% -34.14% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roiic_income::net_3 46.35% 9.75% 16.78% 22.58% 13.51% 15.27% 14.86% 6.94% 2.03% 5.51% 3.03% -10.66% -11.71% 0.0 0.0 0.0
NFLX roiic_income::net_5 35.04% 10.65% 15.61% 21.64% 13.47% 11.62% 12.03% 10.42% -0.96% -1.69% 8.23% 0.0 0.0 0.0 0.0 0.0
NFLX roiic_income::net_9 26.53% 10.79% 14.46% 19.22% 11.60% 11.29% 10.87% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roiic_income::operating_3 54.44% 8.73% 19.36% 26.54% 22.99% 20.21% 17.74% 10.36% 4.15% 13.36% 1.98% -12.17% -16.84% 0.0 0.0 0.0
NFLX roiic_income::operating_5 40.00% 13.57% 19.03% 25.53% 21.85% 15.99% 15.07% 15.16% 0.09% 0.98% 11.49% 0.0 0.0 0.0 0.0 0.0
NFLX roiic_income::operating_9 31.23% 13.75% 17.84% 23.16% 19.26% 15.36% 14.02% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roiif_cashflow::fcf_3 1327.75% 599.81% 525.74% 424.87% 1235.10% -636.55% -999.00% -999.00% -999.00% -999.00% -999.00% -999.00% -217.56% 0.0 0.0 0.0
NFLX roiif_cashflow::fcf_5 937.62% 906.53% 333.42% 184.25% 666.88% -999.00% -999.00% -999.00% -999.00% -999.00% -248.77% 0.0 0.0 0.0 0.0 0.0
NFLX roiif_cashflow::fcf_9 578.61% 551.85% 132.14% -13.89% 380.42% -999.00% -981.06% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roiif_cashflow::operating_3 1311.74% 581.87% 542.83% 479.59% 1338.21% -577.18% -999.00% -999.00% -999.00% -999.00% -999.00% -999.00% -221.70% 0.0 0.0 0.0
NFLX roiif_cashflow::operating_5 955.00% 922.72% 355.27% 237.25% 764.79% -999.00% -999.00% -999.00% -999.00% -999.00% -230.96% 0.0 0.0 0.0 0.0 0.0
NFLX roiif_cashflow::operating_9 604.58% 573.90% 161.81% 44.89% 483.08% -999.00% -940.98% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roiif_cashflow::realfcf_3 1352.34% 608.91% 506.95% 411.98% 1161.10% -731.18% -999.00% -999.00% -999.00% -999.00% -999.00% -999.00% -262.49% 0.0 0.0 0.0
NFLX roiif_cashflow::realfcf_5 949.99% 904.80% 296.77% 155.08% 596.94% -999.00% -999.00% -999.00% -999.00% -999.00% -325.53% 0.0 0.0 0.0 0.0 0.0
NFLX roiif_cashflow::realfcf_9 567.59% 534.13% 90.71% -53.86% 299.44% -999.00% -999.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roiif_income::net_3 676.77% 317.70% 290.00% 609.41% 699.58% 686.18% 642.13% 250.13% 177.99% 780.13% 807.81% -999.00% -72.39% 0.0 0.0 0.0
NFLX roiif_income::net_5 637.81% 389.00% 366.52% 626.55% 635.31% 562.08% 585.35% 475.07% -87.97% -179.36% 112.97% 0.0 0.0 0.0 0.0 0.0
NFLX roiif_income::net_9 640.22% 406.53% 367.48% 618.95% 580.62% 588.88% 342.95% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roiif_income::operating_3 794.92% 284.35% 334.59% 716.20% 1190.06% 908.43% 766.48% 373.35% 362.91% 1891.98% 527.90% -999.00% -104.10% 0.0 0.0 0.0
NFLX roiif_income::operating_5 728.07% 495.78% 446.77% 739.06% 1030.34% 773.37% 733.46% 691.58% 8.31% 104.13% 157.71% 0.0 0.0 0.0 0.0 0.0
NFLX roiif_income::operating_9 753.73% 518.04% 453.48% 745.85% 963.98% 801.01% 442.48% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Notes on the above Report:
StockMarketPrice: is the price of the Stock in December first trading day(approx) of the associated year
eps: If a Stock has multiple eps values, we use value from class a eps, if not continued operations attributable eps and so on [diluted is preferred over basic]
Caution:: 0 value in revenue means we do not have data for the year for the ticker
0 value most likely means we had a data issue and could not find the field value in the particular year

2. Vertical Data, ratio wrt to shares_calc for NFLX [show/hide charts] Current Market Price: 973.03 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
NFLX StockMarketPrice
NFLX revenue 91.24 77.05 71.04 67.05 56.58 45.99 36.22 26.90 20.58 15.86 13.09 10.74 8.86 8.26 5.61 4.02
NFLX revenue::cost 49.22 45.05 43.07 39.13 34.58 28.39 22.86 18.48 14.58 10.74 8.92 7.65 6.51 5.26 3.52 2.60
NFLX operating_expense 0.23 0.23 0.22 0.23 0.23 0.23 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX assets 125.46 111.34 109.20 100.65 88.91 77.53 59.56 43.74 31.66 23.87 16.78 13.29 9.74 7.92 2.55 0.0
NFLX cash 18.26 16.26 11.57 13.61 18.57 11.45 8.70 6.49 3.42 4.23 2.65 1.48 0.71 1.31 0.50 0.0
NFLX ppnenet 3.73 3.41 3.14 2.99 2.17 1.29 0.96 0.73 0.58 0.41 0.36 0.33 0.32 0.35 0.33 0.0
NFLX workingCapital -1.75 -1.53 -1.88 -1.48 -1.53 -1.28 -0.82 -0.72 -0.59 -0.47 -0.26 -0.21 -0.21 -0.22 0.0 0.0
NFLX workingCapitalWithCash 0.33 0.24 0.27 0.37 0.23 0.17 0.13 0.07 0.08 0.05 0.03 0.01 0.02 0.01 0.01 0.0
NFLX owner_earnings 15.81 15.05 2.50 -0.49 4.29 -7.75 -7.07 -4.69 -3.97 -2.19 -0.36 -0.08 -0.22 0.55 0.47 0.66
NFLX netincome_cfo 20.38 12.36 10.09 11.55 6.25 4.26 2.78 1.29 0.43 0.29 0.63 0.28 0.04 0.58 0.42 0.28
NFLX cashflow::operating 17.22 16.62 4.55 0.89 5.49 -6.59 -6.15 -4.11 -3.43 -1.75 0.04 0.24 0.06 0.82 0.72 0.78
NFLX cashflow::fcf 16.19 15.82 3.64 -0.30 4.37 -7.17 -6.55 -4.51 -3.69 -1.97 -0.13 0.11 -0.04 0.69 0.63 0.67
NFLX cashflow::realfcf 15.56 15.05 2.34 -1.21 3.43 -8.09 -7.28 -4.93 -4.09 -2.26 -0.40 -0.09 -0.22 0.53 0.47 0.64
NFLX netincome 20.38 12.36 10.09 11.55 6.25 4.26 2.78 1.29 0.43 0.29 0.63 0.28 0.04 0.58 0.42 0.28
NFLX operatingincome 24.37 15.89 12.66 13.98 10.38 5.94 3.68 1.93 0.88 0.72 0.96 0.56 0.12 0.97 0.74 0.46
NFLX grossincome 42.02 32.00 27.97 27.92 22.00 17.61 13.36 8.42 6.00 5.12 4.17 3.09 2.35 3.00 2.09 1.42
NFLX marketcap 891.32 486.88 294.88 602.44 540.73 323.57 267.66 191.96 123.80 114.38 48.80 52.60 13.23 9.90 0.0 0.0
NFLX ev 909.52 503.85 347.82 623.58 559.07 345.80 282.72 200.42 128.22 115.70 48.29 52.34 13.01 9.11 0.0 0.0
NFLX ebitda 25.91 17.52 14.17 14.93 10.90 6.42 4.06 2.26 1.15 1.01 1.21 0.80 0.35 1.20 0.0 0.0
NFLX equity 57.89 47.04 46.69 35.78 25.05 17.30 12.01 8.24 6.24 5.20 4.42 3.27 1.83 1.66 0.75 0.0
NFLX retained_earnings 73.23 51.61 38.61 28.65 17.14 10.98 6.75 3.98 2.63 2.20 1.95 1.36 1.08 1.09 0.62 0.0
NFLX debt 36.45 33.23 64.51 34.75 36.92 33.68 23.76 14.95 7.84 5.55 2.14 1.23 0.49 0.52 0.52 0.0
NFLX interest_expense 1.68 1.60 1.59 1.73 1.74 1.43 0.96 0.55 0.35 0.31 0.12 0.07 0.05 0.05 0.05 0.02
NFLX shares 1.03 1.03 1.01 1.03 1.00 1.00 1.00 0.99 1.00 1.00 1.00 1.00 0.14 0.14 0.14 0.14
NFLX shares_calc 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
NFLX income_tax -2.93 -1.82 -1.73 -1.63 -0.99 0.45 0.03 -0.17 0.17 0.05 0.20 0.14 0.03 0.34 0.28 0.18
NFLX income_tax_cashflow 3.84 2.64 1.82 1.15 0.66 0.91 0.30 0.26 0.06 0.06 0.12 0.02 0.07 0.20 0.15 0.14
NFLX sbc 0.64 0.78 1.29 0.91 0.94 0.92 0.74 0.42 0.40 0.29 0.27 0.20 0.18 0.16 0.16 0.03
NFLX capex 1.03 0.80 0.92 1.18 1.13 0.58 0.40 0.40 0.25 0.21 0.17 0.13 0.10 0.13 0.09 0.11
NFLX maintainence_capex 0.77 0.80 0.76 0.47 0.26 0.24 0.19 0.17 0.13 0.15 0.13 0.12 0.10 0.11 0.09 0.09
NFLX depreciation 0.77 0.82 0.76 0.47 0.26 0.24 0.19 0.17 0.13 0.15 0.13 0.12 0.11 0.11 0.10 0.09
NFLX inventory 0.23 0.23 0.22 0.23 0.23 0.23 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX payables 2.11 1.71 1.51 1.89 1.49 1.54 1.29 0.83 0.73 0.59 0.48 0.27 0.21 0.22 0.0 0.0
NFLX receivables 0.23 0.23 0.22 0.23 0.23 0.23 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX inventoryTurnover 0.23 0.23 0.22 0.23 0.23 0.23 0.23 0.23 0.23 0.23 0.24 0.25 0.25 0.26 0.26 0.24
NFLX pocf 0.0 0.0 0.0 0.0 0.0 0.23 0.23 0.23 0.23 0.23 0.0 0.0 0.0 0.0 0.0 0.0
NFLX pfcf 0.0 0.0 0.0 0.23 0.0 0.23 0.23 0.23 0.23 0.23 0.24 0.0 0.25 0.0 0.0 0.0
NFLX priceToRealfcf 0.0 0.0 0.0 0.23 0.0 0.23 0.23 0.23 0.23 0.23 0.24 0.25 0.25 0.0 0.0 0.0
NFLX yield_owner_earnings_enterprise 0.23% 0.23% 0.22% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.24% 0.25% 0.25% 0.26% 0.26% 0.24%
NFLX costs:ga 3.98 3.93 3.53 3.05 2.44 2.09 1.45 1.99 1.35 0.95 0.64 0.44 0.34 0.38 0.17 0.11
NFLX costs:sm 6.83 6.07 5.69 5.75 5.04 6.05 5.43 3.30 2.56 1.93 1.44 1.24 1.19 1.04 0.76 0.57
NFLX shares_buyback -14.65 -13.81 0.0 0.0 0.0 0.0 0.0 0.0 -14.09 0.0 -1.43 -1.47 -1.47 -0.51 -0.55 -0.78
NFLX dividends 0.23 0.23 0.22 0.23 0.23 0.23 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX unearned_revenue 0.18 0.41 0.06 0.21 0.44 0.37 0.33 0.41 0.23 0.17 0.14 0.11 0.05 0.06 0.07 0.04
NFLX unearned_revenue_balancesheet 3.56 3.30 2.84 2.73 2.53 2.11 1.74 1.42 1.03 0.81 0.65 0.53 0.42 0.38 0.33 0.0
NFLX amortization 0.77 0.82 0.76 0.47 0.26 0.24 0.19 0.17 0.13 0.15 0.13 0.12 0.11 0.11 0.10 0.09
NFLX costs:sgna 3.98 3.93 3.53 3.05 2.44 2.09 1.45 1.99 1.35 0.95 0.64 0.44 0.34 0.38 0.17 0.11
NFLX investedCapital 3.49 3.19 2.97 2.17 1.28 0.95 0.73 0.58 0.40 0.35 0.32 0.32 0.33 0.33 0.33 0.0
NFLX investedCapitalWith2PercentCash 3.82 3.43 3.24 2.54 1.51 1.13 0.86 0.64 0.49 0.40 0.35 0.34 0.36 0.34 0.34 0.0
NFLX share_cnt 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.0 0.0 0.0 0.0 0.0 0.0
NFLX tangible_equity 57.89 47.04 46.69 35.78 25.05 17.30 12.01 8.24 6.24 5.20 4.42 3.27 1.83 1.66 0.75 0.0
NFLX current_assets 30.65 22.66 20.82 18.22 22.10 14.10 22.23 17.65 13.33 12.71 9.37 7.51 5.50 4.72 1.65 0.0
NFLX current_liabilities 25.16 20.24 17.82 19.16 17.67 15.64 14.88 12.58 10.69 8.26 6.33 5.29 4.11 3.16 1.01 0.0
NFLX cashflow::fcf_03_YoY 0.23% 0.0 0.22% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.24% 0.25% 0.25% 0.0 0.0 0.0
NFLX cashflow::fcf_05_YoY 0.23% 0.23% 0.22% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.24% 0.0 0.0 0.0 0.0 0.0
NFLX cashflow::financing -9.53 -13.60 -1.49 -2.60 2.80 10.28 9.28 7.08 2.54 3.84 1.29 1.17 0.01 0.67 -0.26 -0.20
NFLX cashflow::investing -5.10 1.24 -4.67 -3.02 -1.14 -0.88 -0.78 0.08 0.12 -0.42 -0.10 -0.63 -0.60 -0.69 -0.30 -0.59
NFLX cashflow::realfcf_03_YoY 0.23% 0.0 0.22% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.24% 0.25% 0.25% 0.0 0.0 0.0
NFLX cashflow::realfcf_05_YoY 0.23% 0.23% 0.22% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.24% 0.0 0.0 0.0 0.0 0.0
NFLX cashflow::realfcf_10_YoY 0.23% 0.23% 0.22% 0.23% 0.0 0.23% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Notes on the above Report:
StockMarketPrice: is the price of the Stock in December first trading day(approx) of the associated year
eps: If a Stock has multiple eps values, we use value from class a eps, if not continued operations attributable eps and so on [diluted is preferred over basic]
Caution:: 0 value in revenue means we do not have data for the year for the ticker
0 value most likely means we had a data issue and could not find the field value in the particular year

3. Vertical Data, ratio wrt to revenue for NFLX [show/hide charts] Current Market Price: 973.03 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
NFLX StockMarketPrice
NFLX revenue 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NFLX revenue::cost 53.94% 58.46% 60.63% 58.36% 61.11% 61.72% 63.11% 68.70% 70.86% 67.73% 68.17% 71.26% 73.48% 63.66% 62.76% 64.62%
NFLX operating_expense 0.26% 0.30% 0.32% 0.34% 0.40% 0.50% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX assets 137.51% 144.51% 153.71% 150.13% 157.15% 168.56% 164.45% 162.60% 153.86% 150.50% 128.19% 123.73% 109.94% 95.78% 45.41% 0.0
NFLX cash 20.01% 21.10% 16.28% 20.30% 32.83% 24.90% 24.02% 24.14% 16.62% 26.69% 20.23% 13.83% 8.04% 15.85% 8.99% 0.0
NFLX ppnenet 4.09% 4.42% 4.42% 4.46% 3.84% 2.80% 2.65% 2.73% 2.84% 2.56% 2.72% 3.05% 3.65% 4.25% 5.95% 0.0
NFLX workingCapital -1.92% -1.99% -2.65% -2.21% -2.70% -2.79% -2.28% -2.68% -2.87% -2.97% -1.97% -1.98% -2.41% -2.71% 0.0 0.0
NFLX workingCapitalWithCash 0.36% 0.31% 0.38% 0.55% 0.40% 0.38% 0.36% 0.25% 0.41% 0.33% 0.22% 0.13% 0.28% 0.12% 0.18% 0.0
NFLX owner_earnings 17.33% 19.53% 3.52% -0.74% 7.59% -16.85% -19.53% -17.45% -19.31% -13.81% -2.78% -0.74% -2.53% 6.63% 8.34% 16.42%
NFLX netincome_cfo 22.34% 16.04% 14.21% 17.23% 11.05% 9.26% 7.67% 4.78% 2.11% 1.81% 4.85% 2.57% 0.48% 7.06% 7.44% 6.94%
NFLX cashflow::operating 18.87% 21.57% 6.41% 1.32% 9.71% -14.32% -16.97% -15.27% -16.69% -11.05% 0.30% 2.24% 0.63% 9.91% 12.78% 19.46%
NFLX cashflow::fcf 17.75% 20.54% 5.12% -0.44% 7.72% -15.58% -18.07% -16.76% -17.91% -12.40% -0.97% 1.00% -0.49% 8.36% 11.22% 16.71%
NFLX cashflow::realfcf 17.05% 19.53% 3.30% -1.80% 6.06% -17.59% -20.10% -18.31% -19.88% -14.24% -3.06% -0.87% -2.53% 6.44% 8.34% 15.95%
NFLX netincome 22.34% 16.04% 14.21% 17.23% 11.05% 9.26% 7.67% 4.78% 2.11% 1.81% 4.85% 2.57% 0.48% 7.06% 7.44% 6.94%
NFLX operatingincome 26.71% 20.62% 17.82% 20.86% 18.34% 12.92% 10.16% 7.17% 4.30% 4.51% 7.31% 5.22% 1.39% 11.74% 13.12% 11.49%
NFLX grossincome 46.06% 41.54% 39.37% 41.64% 38.89% 38.28% 36.89% 31.30% 29.14% 32.27% 31.83% 28.74% 26.52% 36.34% 37.24% 35.38%
NFLX marketcap 976.90% 631.90% 415.07% 898.56% 955.72% 703.52% 739.01% 713.58% 601.64% 721.06% 372.82% 489.84% 149.33% 119.79% 0.0 0.0
NFLX ev 996.85% 653.92% 489.59% 930.09% 988.14% 751.85% 780.58% 745.02% 623.12% 729.35% 368.94% 487.44% 146.83% 110.18% 0.0 0.0
NFLX ebitda 28.40% 22.74% 19.95% 22.26% 19.27% 13.95% 11.22% 8.40% 5.60% 6.35% 9.28% 7.43% 3.90% 14.47% 0.0 0.0
NFLX equity 63.44% 61.05% 65.72% 53.37% 44.27% 37.62% 33.17% 30.63% 30.35% 32.80% 33.75% 30.48% 20.63% 20.06% 13.42% 0.0
NFLX retained_earnings 80.26% 66.98% 54.34% 42.73% 30.30% 23.87% 18.63% 14.81% 12.78% 13.89% 14.88% 12.63% 12.19% 13.20% 10.99% 0.0
NFLX debt 39.95% 43.13% 90.80% 51.83% 65.25% 73.22% 65.59% 55.59% 38.10% 34.98% 16.35% 11.43% 5.54% 6.24% 9.25% 0.0
NFLX interest_expense 1.84% 2.08% 2.23% 2.58% 3.07% 3.11% 2.66% 2.04% 1.70% 1.96% 0.91% 0.67% 0.55% 0.62% 0.91% 0.39%
NFLX shares 1.13% 1.33% 1.43% 1.53% 1.76% 2.17% 2.76% 3.69% 4.86% 6.28% 7.64% 9.31% 1.54% 1.65% 2.43% 3.39%
NFLX shares_calc 1.10% 1.30% 1.41% 1.49% 1.77% 2.17% 2.76% 3.72% 4.86% 6.30% 7.64% 9.31% 11.29% 12.10% 17.82% 24.85%
NFLX income_tax -3.22% -2.36% -2.44% -2.44% -1.75% 0.97% 0.10% -0.63% 0.84% 0.28% 1.50% 1.34% 0.37% 4.16% 4.94% 4.57%
NFLX income_tax_cashflow 4.21% 3.42% 2.57% 1.71% 1.17% 1.99% 0.83% 0.97% 0.30% 0.41% 0.92% 0.17% 0.80% 2.47% 2.60% 3.52%
NFLX sbc 0.70% 1.01% 1.82% 1.36% 1.66% 2.01% 2.03% 1.56% 1.97% 1.84% 2.09% 1.87% 2.05% 1.92% 2.88% 0.76%
NFLX capex 1.13% 1.03% 1.29% 1.77% 1.99% 1.26% 1.10% 1.48% 1.22% 1.35% 1.27% 1.24% 1.12% 1.55% 1.56% 2.75%
NFLX maintainence_capex 0.84% 1.03% 1.06% 0.70% 0.46% 0.51% 0.53% 0.62% 0.65% 0.92% 0.98% 1.11% 1.12% 1.37% 1.56% 2.28%
NFLX depreciation 0.84% 1.06% 1.06% 0.70% 0.46% 0.51% 0.53% 0.62% 0.65% 0.92% 0.98% 1.11% 1.26% 1.37% 1.76% 2.28%
NFLX inventory 0.26% 0.30% 0.32% 0.34% 0.40% 0.50% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX payables 2.31% 2.22% 2.12% 2.82% 2.63% 3.35% 3.56% 3.08% 3.54% 3.74% 3.66% 2.48% 2.40% 2.71% 0.0 0.0
NFLX receivables 0.26% 0.30% 0.32% 0.34% 0.40% 0.50% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX inventoryTurnover 0.26% 0.30% 0.32% 0.34% 0.40% 0.50% 0.63% 0.86% 1.13% 1.48% 1.82% 2.29% 2.77% 3.12% 4.62% 5.99%
NFLX pocf 0.0 0.0 0.0 0.0 0.0 0.50% 0.63% 0.86% 1.13% 1.48% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX pfcf 0.0 0.0 0.0 0.34% 0.0 0.50% 0.63% 0.86% 1.13% 1.48% 1.82% 0.0 2.77% 0.0 0.0 0.0
NFLX priceToRealfcf 0.0 0.0 0.0 0.34% 0.0 0.50% 0.63% 0.86% 1.13% 1.48% 1.82% 2.29% 2.77% 0.0 0.0 0.0
NFLX yield_owner_earnings_enterprise 0.26% 0.30% 0.32% 0.34% 0.40% 0.50% 0.63% 0.86% 1.13% 1.48% 1.82% 2.29% 2.77% 3.12% 4.62% 5.99%
NFLX costs:ga 4.36% 5.10% 4.98% 4.55% 4.31% 4.54% 3.99% 7.39% 6.54% 6.01% 4.90% 4.12% 3.85% 4.63% 2.98% 2.80%
NFLX costs:sm 7.48% 7.88% 8.00% 8.57% 8.91% 13.16% 15.00% 12.28% 12.43% 12.16% 11.03% 11.52% 13.43% 12.56% 13.59% 14.23%
NFLX shares_buyback -16.06% -17.93% 0.0 0.0 0.0 0.0 0.0 0.0 -68.46% 0.0 -10.90% -13.72% -16.62% -6.23% -9.72% -19.42%
NFLX dividends 0.26% 0.30% 0.32% 0.34% 0.40% 0.50% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX unearned_revenue 0.20% 0.53% 0.09% 0.31% 0.77% 0.81% 0.90% 1.52% 1.10% 1.06% 1.07% 1.06% 0.57% 0.67% 1.25% 1.02%
NFLX unearned_revenue_balancesheet 3.90% 4.28% 4.00% 4.07% 4.47% 4.59% 4.82% 5.29% 5.02% 5.11% 4.99% 4.93% 4.70% 4.64% 5.88% 0.0
NFLX amortization 0.84% 1.06% 1.06% 0.70% 0.46% 0.51% 0.53% 0.62% 0.65% 0.92% 0.98% 1.11% 1.26% 1.37% 1.76% 2.28%
NFLX costs:sgna 4.36% 5.10% 4.98% 4.55% 4.31% 4.54% 3.99% 7.39% 6.54% 6.01% 4.90% 4.12% 3.85% 4.63% 2.98% 2.80%
NFLX investedCapital 3.82% 4.15% 4.19% 3.23% 2.26% 2.08% 2.02% 2.14% 1.96% 2.21% 2.43% 3.01% 3.78% 4.01% 5.95% 0.0
NFLX investedCapitalWith2PercentCash 4.19% 4.45% 4.57% 3.79% 2.66% 2.45% 2.38% 2.39% 2.37% 2.54% 2.65% 3.14% 4.06% 4.13% 6.12% 0.0
NFLX share_cnt 1.10% 1.30% 1.41% 1.49% 1.77% 2.17% 2.76% 3.72% 4.86% 6.30% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX tangible_equity 63.44% 61.05% 65.72% 53.37% 44.27% 37.62% 33.17% 30.63% 30.35% 32.80% 33.75% 30.48% 20.63% 20.06% 13.42% 0.0
NFLX current_assets 33.59% 29.41% 29.31% 27.17% 39.05% 30.65% 61.38% 65.60% 64.78% 80.12% 71.58% 69.92% 62.08% 57.13% 29.47% 0.0
NFLX current_liabilities 27.58% 26.27% 25.09% 28.58% 31.23% 34.01% 41.07% 46.75% 51.94% 52.06% 48.38% 49.24% 46.43% 38.23% 17.97% 0.0
NFLX cashflow::fcf_03_YoY 0.26% 0.0 0.32% 0.34% 0.40% 0.50% 0.63% 0.86% 1.13% 1.48% 1.82% 2.29% 2.77% 0.0 0.0 0.0
NFLX cashflow::fcf_05_YoY 0.26% 0.30% 0.32% 0.34% 0.40% 0.50% 0.63% 0.86% 1.13% 1.48% 1.82% 0.0 0.0 0.0 0.0 0.0
NFLX cashflow::financing -10.45% -17.65% -2.10% -3.87% 4.95% 22.35% 25.63% 26.32% 12.36% 24.19% 9.84% 10.89% 0.15% 8.17% -4.63% -5.07%
NFLX cashflow::investing -5.59% 1.61% -6.57% -4.51% -2.02% -1.92% -2.15% 0.29% 0.56% -2.64% -0.78% -5.85% -6.78% -8.29% -5.37% -14.73%
NFLX cashflow::realfcf_03_YoY 0.26% 0.0 0.32% 0.34% 0.40% 0.50% 0.63% 0.86% 1.13% 1.48% 1.82% 2.29% 2.77% 0.0 0.0 0.0
NFLX cashflow::realfcf_05_YoY 0.26% 0.30% 0.32% 0.34% 0.40% 0.50% 0.63% 0.86% 1.13% 1.48% 1.82% 0.0 0.0 0.0 0.0 0.0
NFLX cashflow::realfcf_10_YoY 0.26% 0.30% 0.32% 0.34% 0.0 0.50% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Notes on the above Report:
StockMarketPrice: is the price of the Stock in December first trading day(approx) of the associated year
eps: If a Stock has multiple eps values, we use value from class a eps, if not continued operations attributable eps and so on [diluted is preferred over basic]
Caution:: 0 value in revenue means we do not have data for the year for the ticker
0 value most likely means we had a data issue and could not find the field value in the particular year

4. Vertical Data, ratio wrt to assets for NFLX [show/hide charts] Current Market Price: 973.03 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
NFLX StockMarketPrice
NFLX revenue 72.72% 69.20% 65.06% 66.61% 63.63% 59.33% 60.81% 61.50% 65.00% 66.45% 78.01% 80.82% 90.96% 104.41% 220.21%
NFLX revenue::cost 39.23% 40.46% 39.45% 38.88% 38.89% 36.62% 38.37% 42.25% 46.06% 45.00% 53.18% 57.59% 66.84% 66.46% 138.21%
NFLX operating_expense 0.19% 0.21% 0.21% 0.22% 0.25% 0.29% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX assets 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NFLX cash 14.55% 14.60% 10.59% 13.52% 20.89% 14.77% 14.61% 14.85% 10.80% 17.73% 15.78% 11.18% 7.32% 16.55% 19.81%
NFLX ppnenet 2.97% 3.06% 2.88% 2.97% 2.44% 1.66% 1.61% 1.68% 1.84% 1.70% 2.12% 2.47% 3.32% 4.44% 13.09%
NFLX workingCapital -1.39% -1.38% -1.72% -1.47% -1.72% -1.66% -1.38% -1.65% -1.87% -1.98% -1.54% -1.60% -2.19% -2.83% 0.0
NFLX workingCapitalWithCash 0.27% 0.21% 0.25% 0.37% 0.26% 0.22% 0.22% 0.15% 0.27% 0.22% 0.17% 0.11% 0.26% 0.13% 0.40%
NFLX owner_earnings 12.60% 13.52% 2.29% -0.49% 4.83% -10.00% -11.87% -10.73% -12.55% -9.18% -2.17% -0.60% -2.31% 6.92% 18.36%
NFLX netincome_cfo 16.24% 11.10% 9.24% 11.48% 7.03% 5.49% 4.66% 2.94% 1.37% 1.20% 3.78% 2.08% 0.43% 7.37% 16.38%
NFLX cashflow::operating 13.73% 14.93% 4.17% 0.88% 6.18% -8.50% -10.32% -9.39% -10.85% -7.35% 0.23% 1.81% 0.57% 10.35% 28.14%
NFLX cashflow::fcf 12.91% 14.21% 3.33% -0.30% 4.91% -9.24% -10.99% -10.30% -11.64% -8.24% -0.75% 0.81% -0.44% 8.73% 24.70%
NFLX cashflow::realfcf 12.40% 13.52% 2.15% -1.20% 3.85% -10.44% -12.22% -11.26% -12.92% -9.46% -2.39% -0.70% -2.31% 6.73% 18.36%
NFLX netincome 16.24% 11.10% 9.24% 11.48% 7.03% 5.49% 4.66% 2.94% 1.37% 1.20% 3.78% 2.08% 0.43% 7.37% 16.38%
NFLX operatingincome 19.42% 14.27% 11.59% 13.89% 11.67% 7.67% 6.18% 4.41% 2.80% 3.00% 5.71% 4.22% 1.26% 12.25% 28.88%
NFLX grossincome 33.49% 28.74% 25.61% 27.73% 24.74% 22.71% 22.43% 19.25% 18.94% 21.45% 24.83% 23.23% 24.12% 37.95% 82.00%
NFLX marketcap 710.42% 437.28% 270.04% 598.53% 608.17% 417.37% 449.38% 438.85% 391.04% 479.13% 290.83% 395.90% 135.83% 125.08% 0.0
NFLX ev 724.92% 452.52% 318.52% 619.53% 628.80% 446.04% 474.65% 458.18% 405.00% 484.63% 287.80% 393.96% 133.56% 115.04% 0.0
NFLX ebitda 20.65% 15.73% 12.98% 14.83% 12.26% 8.27% 6.82% 5.17% 3.64% 4.22% 7.24% 6.01% 3.55% 15.10% 0.0
NFLX equity 46.14% 42.25% 42.76% 35.55% 28.17% 22.32% 20.17% 18.84% 19.72% 21.79% 26.33% 24.64% 18.77% 20.94% 29.55%
NFLX retained_earnings 58.36% 46.35% 35.36% 28.46% 19.28% 14.16% 11.33% 9.11% 8.31% 9.23% 11.61% 10.21% 11.09% 13.78% 24.21%
NFLX debt 29.06% 29.84% 59.07% 34.53% 41.52% 43.44% 39.89% 34.18% 24.76% 23.24% 12.75% 9.24% 5.04% 6.52% 20.37%
NFLX interest_expense 1.34% 1.44% 1.45% 1.72% 1.95% 1.84% 1.62% 1.25% 1.10% 1.30% 0.71% 0.54% 0.50% 0.65% 2.00%
NFLX shares 0.82% 0.92% 0.93% 1.02% 1.12% 1.29% 1.68% 2.27% 3.16% 4.17% 5.96% 7.53% 1.40% 1.72% 5.35%
NFLX shares_calc 0.80% 0.90% 0.92% 0.99% 1.12% 1.29% 1.68% 2.29% 3.16% 4.19% 5.96% 7.53% 10.27% 12.63% 39.25%
NFLX income_tax -2.34% -1.64% -1.59% -1.62% -1.11% 0.57% 0.06% -0.39% 0.54% 0.19% 1.17% 1.08% 0.34% 4.35% 10.88%
NFLX income_tax_cashflow 3.06% 2.37% 1.67% 1.14% 0.74% 1.18% 0.50% 0.60% 0.20% 0.27% 0.72% 0.14% 0.73% 2.58% 5.72%
NFLX sbc 0.51% 0.70% 1.18% 0.90% 1.06% 1.19% 1.23% 0.96% 1.28% 1.22% 1.63% 1.51% 1.86% 2.01% 6.34%
NFLX capex 0.82% 0.72% 0.84% 1.18% 1.27% 0.74% 0.67% 0.91% 0.79% 0.89% 0.99% 1.00% 1.02% 1.62% 3.45%
NFLX maintainence_capex 0.61% 0.72% 0.69% 0.47% 0.29% 0.30% 0.32% 0.38% 0.42% 0.61% 0.77% 0.89% 1.02% 1.43% 3.45%
NFLX depreciation 0.61% 0.73% 0.69% 0.47% 0.29% 0.30% 0.32% 0.38% 0.42% 0.61% 0.77% 0.89% 1.15% 1.43% 3.88%
NFLX inventory 0.19% 0.21% 0.21% 0.22% 0.25% 0.29% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX payables 1.68% 1.53% 1.38% 1.88% 1.67% 1.98% 2.17% 1.89% 2.30% 2.48% 2.86% 2.00% 2.18% 2.83% 0.0
NFLX receivables 0.19% 0.21% 0.21% 0.22% 0.25% 0.29% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX inventoryTurnover 0.19% 0.21% 0.21% 0.22% 0.25% 0.29% 0.38% 0.53% 0.74% 0.98% 1.42% 1.85% 2.52% 3.26% 10.18%
NFLX pocf 0.0 0.0 0.0 0.0 0.0 0.29% 0.38% 0.53% 0.74% 0.98% 0.0 0.0 0.0 0.0 0.0
NFLX pfcf 0.0 0.0 0.0 0.22% 0.0 0.29% 0.38% 0.53% 0.74% 0.98% 1.42% 0.0 2.52% 0.0 0.0
NFLX priceToRealfcf 0.0 0.0 0.0 0.22% 0.0 0.29% 0.38% 0.53% 0.74% 0.98% 1.42% 1.85% 2.52% 0.0 0.0
NFLX yield_owner_earnings_enterprise 0.19% 0.21% 0.21% 0.22% 0.25% 0.29% 0.38% 0.53% 0.74% 0.98% 1.42% 1.85% 2.52% 3.26% 10.18%
NFLX costs:ga 3.17% 3.53% 3.24% 3.03% 2.74% 2.69% 2.43% 4.54% 4.25% 3.99% 3.82% 3.33% 3.50% 4.83% 6.56%
NFLX costs:sm 5.44% 5.45% 5.21% 5.71% 5.67% 7.81% 9.12% 7.55% 8.08% 8.08% 8.60% 9.31% 12.22% 13.12% 29.92%
NFLX shares_buyback -11.68% -12.41% 0.0 0.0 0.0 0.0 0.0 0.0 -44.49% 0.0 -8.50% -11.09% -15.12% -6.51% -21.41%
NFLX dividends 0.19% 0.21% 0.21% 0.22% 0.25% 0.29% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX unearned_revenue 0.15% 0.37% 0.06% 0.20% 0.49% 0.48% 0.55% 0.94% 0.71% 0.71% 0.83% 0.86% 0.52% 0.70% 2.76%
NFLX unearned_revenue_balancesheet 2.84% 2.96% 2.60% 2.71% 2.85% 2.72% 2.93% 3.25% 3.26% 3.40% 3.89% 3.99% 4.27% 4.85% 12.95%
NFLX amortization 0.61% 0.73% 0.69% 0.47% 0.29% 0.30% 0.32% 0.38% 0.42% 0.61% 0.77% 0.89% 1.15% 1.43% 3.88%
NFLX costs:sgna 3.17% 3.53% 3.24% 3.03% 2.74% 2.69% 2.43% 4.54% 4.25% 3.99% 3.82% 3.33% 3.50% 4.83% 6.56%
NFLX investedCapital 2.78% 2.87% 2.72% 2.15% 1.44% 1.23% 1.23% 1.32% 1.28% 1.47% 1.89% 2.43% 3.44% 4.19% 13.09%
NFLX investedCapitalWith2PercentCash 3.05% 3.08% 2.97% 2.52% 1.69% 1.45% 1.45% 1.47% 1.54% 1.69% 2.06% 2.54% 3.69% 4.32% 13.49%
NFLX share_cnt 0.80% 0.90% 0.92% 0.99% 1.12% 1.29% 1.68% 2.29% 3.16% 4.19% 0.0 0.0 0.0 0.0 0.0
NFLX tangible_equity 46.14% 42.25% 42.76% 35.55% 28.17% 22.32% 20.17% 18.84% 19.72% 21.79% 26.33% 24.64% 18.77% 20.94% 29.55%
NFLX current_assets 24.43% 20.35% 19.07% 18.10% 24.85% 18.19% 37.32% 40.34% 42.10% 53.24% 55.84% 56.51% 56.47% 59.65% 64.89%
NFLX current_liabilities 20.05% 18.18% 16.32% 19.04% 19.87% 20.18% 24.98% 28.75% 33.76% 34.59% 37.74% 39.80% 42.24% 39.91% 39.57%
NFLX cashflow::fcf_03_YoY 0.19% 0.0 0.21% 0.22% 0.25% 0.29% 0.38% 0.53% 0.74% 0.98% 1.42% 1.85% 2.52% 0.0 0.0
NFLX cashflow::fcf_05_YoY 0.19% 0.21% 0.21% 0.22% 0.25% 0.29% 0.38% 0.53% 0.74% 0.98% 1.42% 0.0 0.0 0.0 0.0
NFLX cashflow::fcf_10_YoY 0.19% 0.0 0.21% 0.22% 0.0 0.29% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX cashflow::financing -7.60% -12.21% -1.37% -2.58% 3.15% 13.26% 15.59% 16.18% 8.03% 16.08% 7.68% 8.80% 0.14% 8.53% -10.19%
NFLX cashflow::investing -4.07% 1.11% -4.27% -3.01% -1.29% -1.14% -1.31% 0.18% 0.37% -1.76% -0.61% -4.73% -6.17% -8.66% -11.82%
NFLX cashflow::realfcf_03_YoY 0.19% 0.0 0.21% 0.22% 0.25% 0.29% 0.38% 0.53% 0.74% 0.98% 1.42% 1.85% 2.52% 0.0 0.0
NFLX cashflow::realfcf_05_YoY 0.19% 0.21% 0.21% 0.22% 0.25% 0.29% 0.38% 0.53% 0.74% 0.98% 1.42% 0.0 0.0 0.0 0.0
NFLX cashflow::realfcf_10_YoY 0.19% 0.21% 0.21% 0.22% 0.0 0.29% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Notes on the above Report:
StockMarketPrice: is the price of the Stock in December first trading day(approx) of the associated year
eps: If a Stock has multiple eps values, we use value from class a eps, if not continued operations attributable eps and so on [diluted is preferred over basic]
Caution:: 0 value in revenue means we do not have data for the year for the ticker
0 value most likely means we had a data issue and could not find the field value in the particular year

5. Vertical Data, ratio wrt to ppnenet for NFLX [show/hide charts] Current Market Price: 973.03 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
NFLX StockMarketPrice
NFLX revenue 2447.11% 2261.12% 2261.07% 2243.97% 2603.26% 3566.12% 3776.01% 3660.79% 3526.70% 3909.48% 3672.83% 3274.25% 2740.93% 2350.21% 1682.06%
NFLX revenue::cost 1320.06% 1321.90% 1370.87% 1309.66% 1590.98% 2200.95% 2382.98% 2515.00% 2499.04% 2647.73% 2503.93% 2333.15% 2014.00% 1496.04% 1055.73%
NFLX operating_expense 6.27% 6.70% 7.15% 7.56% 10.41% 17.69% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX assets 3365.03% 3267.44% 3475.38% 3368.81% 4090.92% 6011.05% 6209.80% 5952.57% 5426.07% 5883.60% 4708.36% 4051.17% 3013.26% 2250.92% 763.84%
NFLX cash 489.71% 477.18% 368.11% 455.46% 854.58% 887.87% 907.16% 883.77% 586.10% 1043.37% 743.02% 452.80% 220.45% 372.60% 151.28%
NFLX ppnenet 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NFLX workingCapital -46.90% -45.02% -59.89% -49.58% -70.23% -99.60% -85.96% -97.95% -101.24% -116.24% -72.35% -64.72% -66.06% -63.80% 0.0
NFLX workingCapitalWithCash 8.93% 6.90% 8.62% 12.40% 10.45% 13.43% 13.50% 9.19% 14.45% 12.84% 8.07% 4.35% 7.72% 2.85% 3.03%
NFLX owner_earnings 424.15% 441.61% 79.68% -16.55% 197.48% -600.88% -737.37% -638.71% -681.00% -540.01% -101.94% -24.11% -69.46% 155.76% 140.27%
NFLX netincome_cfo 546.61% 362.60% 321.25% 386.58% 287.59% 330.30% 289.58% 174.99% 74.55% 70.72% 178.01% 84.13% 13.03% 165.84% 125.11%
NFLX cashflow::operating 461.89% 487.74% 144.91% 29.67% 252.77% -510.83% -640.83% -559.15% -588.66% -432.17% 11.00% 73.22% 17.29% 233.01% 214.98%
NFLX cashflow::fcf 434.31% 464.37% 115.75% -9.97% 200.92% -555.60% -682.42% -613.41% -631.66% -484.79% -35.52% 32.70% -13.30% 196.57% 188.66%
NFLX cashflow::realfcf 417.21% 441.61% 74.60% -40.44% 157.68% -627.32% -759.08% -670.45% -701.02% -556.72% -112.42% -28.42% -69.46% 151.41% 140.27%
NFLX netincome 546.61% 362.60% 321.25% 386.58% 287.59% 330.30% 289.58% 174.99% 74.55% 70.72% 178.01% 84.13% 13.03% 165.84% 125.11%
NFLX operatingincome 653.65% 466.26% 402.85% 468.06% 477.54% 460.75% 383.77% 262.58% 151.68% 176.36% 268.66% 170.91% 37.96% 275.80% 220.61%
NFLX grossincome 1127.05% 939.22% 890.20% 934.31% 1012.28% 1365.17% 1393.04% 1145.79% 1027.66% 1261.76% 1168.90% 941.10% 726.93% 854.16% 626.33%
NFLX marketcap 23905.91% 14288.01% 9385.08% 20163.32% 24879.82% 25088.40% 27905.29% 26122.64% 21217.98% 28189.88% 13693.11% 16038.66% 4093.00% 2815.39% 0.0
NFLX ev 24393.94% 14785.94% 11069.96% 20870.94% 25723.77% 26811.76% 29474.94% 27273.73% 21975.48% 28513.98% 13550.58% 15960.10% 4024.43% 2589.47% 0.0
NFLX ebitda 694.93% 514.13% 451.00% 499.55% 501.64% 497.40% 423.53% 307.60% 197.63% 248.19% 340.75% 243.33% 107.02% 339.97% 0.0
NFLX equity 1552.53% 1380.43% 1485.95% 1197.57% 1152.41% 1341.45% 1252.45% 1121.45% 1070.23% 1282.16% 1239.50% 998.14% 565.51% 471.43% 225.69%
NFLX retained_earnings 1963.97% 1514.59% 1228.77% 958.81% 788.72% 851.30% 703.44% 541.98% 450.73% 543.17% 546.64% 413.52% 334.20% 310.17% 184.91%
NFLX debt 977.74% 975.11% 2053.00% 1163.09% 1698.53% 2611.24% 2476.82% 2034.86% 1343.60% 1367.47% 600.50% 374.24% 151.88% 146.68% 155.56%
NFLX interest_expense 45.10% 46.92% 50.51% 57.85% 79.93% 110.76% 100.53% 74.58% 59.95% 76.53% 33.51% 21.81% 15.18% 14.69% 15.27%
NFLX shares 27.56% 30.14% 32.28% 34.41% 45.92% 77.46% 104.09% 135.22% 171.26% 245.59% 280.60% 304.92% 42.16% 38.76% 40.86%
NFLX shares_calc 26.82% 29.35% 31.83% 33.47% 46.01% 77.54% 104.26% 136.08% 171.39% 246.46% 280.60% 304.92% 309.37% 284.38% 299.78%
NFLX income_tax -78.68% -53.47% -55.21% -54.70% -45.61% 34.56% 3.64% -23.05% 29.49% 11.10% 55.09% 43.91% 10.12% 97.83% 83.10%
NFLX income_tax_cashflow 103.00% 77.44% 58.05% 38.48% 30.37% 70.89% 31.34% 35.56% 10.71% 15.95% 33.74% 5.59% 21.91% 57.99% 43.73%
NFLX sbc 17.10% 22.75% 41.15% 30.47% 43.24% 71.72% 76.66% 57.05% 69.36% 71.92% 76.89% 61.12% 56.16% 45.16% 48.39%
NFLX capex 27.58% 23.37% 29.16% 39.64% 51.86% 44.77% 41.59% 54.26% 42.99% 52.62% 46.52% 40.52% 30.59% 36.44% 26.32%
NFLX maintainence_capex 20.64% 23.37% 24.08% 15.75% 12.05% 18.33% 19.88% 22.51% 22.97% 35.92% 36.05% 36.21% 30.59% 32.08% 26.32%
NFLX depreciation 20.64% 23.93% 24.08% 15.75% 12.05% 18.33% 19.88% 22.51% 22.97% 35.92% 36.05% 36.21% 34.53% 32.08% 29.63%
NFLX inventory 6.27% 6.70% 7.15% 7.56% 10.41% 17.69% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX payables 56.46% 50.11% 48.03% 63.28% 68.34% 119.31% 134.59% 112.57% 124.94% 146.18% 134.50% 81.16% 65.66% 63.80% 0.0
NFLX receivables 6.27% 6.70% 7.15% 7.56% 10.41% 17.69% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX inventoryTurnover 6.27% 6.70% 7.15% 7.56% 10.41% 17.69% 23.91% 31.31% 39.94% 57.67% 66.72% 74.85% 75.94% 73.34% 77.78%
NFLX pocf 0.0 0.0 0.0 0.0 0.0 17.69% 23.91% 31.31% 39.94% 57.67% 0.0 0.0 0.0 0.0 0.0
NFLX pfcf 0.0 0.0 0.0 7.56% 0.0 17.69% 23.91% 31.31% 39.94% 57.67% 66.72% 0.0 75.94% 0.0 0.0
NFLX priceToRealfcf 0.0 0.0 0.0 7.56% 0.0 17.69% 23.91% 31.31% 39.94% 57.67% 66.72% 74.85% 75.94% 0.0 0.0
NFLX yield_owner_earnings_enterprise 6.27% 6.70% 7.15% 7.56% 10.41% 17.69% 23.91% 31.31% 39.94% 57.67% 66.72% 74.85% 75.94% 73.34% 77.78%
NFLX costs:ga 106.79% 115.34% 112.49% 102.13% 112.11% 161.77% 150.69% 270.37% 230.76% 234.89% 179.98% 134.95% 105.57% 108.77% 50.14%
NFLX costs:sm 183.06% 178.21% 180.98% 192.31% 232.08% 469.28% 566.48% 449.68% 438.32% 475.22% 405.13% 377.15% 368.11% 295.29% 228.54%
NFLX shares_buyback -393.02% -405.34% 0.0 0.0 0.0 0.0 0.0 0.0 -2414.32% 0.0 -400.35% -449.10% -455.66% -146.43% -163.54%
NFLX dividends 6.27% 6.70% 7.15% 7.56% 10.41% 17.69% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX unearned_revenue 4.88% 11.98% 1.96% 6.90% 20.13% 28.99% 34.01% 55.72% 38.64% 41.60% 39.25% 34.65% 15.70% 15.85% 21.07%
NFLX unearned_revenue_balancesheet 95.42% 96.75% 90.45% 91.38% 116.44% 163.61% 181.91% 193.68% 177.11% 199.94% 183.21% 161.50% 128.70% 109.13% 98.92%
NFLX amortization 20.64% 23.93% 24.08% 15.75% 12.05% 18.33% 19.88% 22.51% 22.97% 35.92% 36.05% 36.21% 34.53% 32.08% 29.63%
NFLX costs:sgna 106.79% 115.34% 112.49% 102.13% 112.11% 161.77% 150.69% 270.37% 230.76% 234.89% 179.98% 134.95% 105.57% 108.77% 50.14%
NFLX investedCapital 93.58% 93.75% 94.65% 72.55% 58.87% 74.00% 76.36% 78.39% 69.26% 86.43% 89.14% 98.56% 103.55% 94.29% 100.00%
NFLX investedCapitalWith2PercentCash 102.51% 100.65% 103.27% 84.95% 69.32% 87.43% 89.86% 87.58% 83.71% 99.27% 97.22% 102.91% 111.26% 97.14% 103.03%
NFLX share_cnt 26.82% 29.35% 31.83% 33.47% 46.01% 77.54% 104.26% 136.08% 171.39% 246.46% 0.0 0.0 0.0 0.0 0.0
NFLX tangible_equity 1552.53% 1380.43% 1485.95% 1197.57% 1152.41% 1341.45% 1252.45% 1121.45% 1070.23% 1282.16% 1239.50% 998.14% 565.51% 471.43% 225.69%
NFLX current_assets 821.98% 665.00% 662.72% 609.76% 1016.64% 1093.11% 2317.61% 2401.34% 2284.51% 3132.33% 2629.17% 2289.41% 1701.68% 1342.73% 495.63%
NFLX current_liabilities 674.85% 594.10% 567.20% 641.43% 812.95% 1212.92% 1550.95% 1711.41% 1831.77% 2035.40% 1776.92% 1612.37% 1272.72% 898.44% 302.23%
NFLX cashflow::fcf_03_YoY 6.27% 0.0 7.15% 7.56% 10.41% 17.69% 23.91% 31.31% 39.94% 57.67% 66.72% 74.85% 75.94% 0.0 0.0
NFLX cashflow::fcf_05_YoY 6.27% 6.70% 7.15% 7.56% 10.41% 17.69% 23.91% 31.31% 39.94% 57.67% 66.72% 0.0 0.0 0.0 0.0
NFLX cashflow::fcf_10_YoY 6.27% 0.0 7.15% 7.56% 0.0 17.69% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX cashflow::financing -255.65% -399.00% -47.51% -86.88% 128.86% 797.15% 967.90% 963.35% 435.96% 945.88% 361.44% 356.47% 4.24% 191.90% -77.81%
NFLX cashflow::investing -136.90% 36.32% -148.50% -101.24% -52.63% -68.48% -81.07% 10.75% 19.87% -103.33% -28.60% -191.59% -185.86% -194.95% -90.29%
NFLX cashflow::realfcf_03_YoY 6.27% 0.0 7.15% 7.56% 10.41% 17.69% 23.91% 31.31% 39.94% 57.67% 66.72% 74.85% 75.94% 0.0 0.0
NFLX cashflow::realfcf_05_YoY 6.27% 6.70% 7.15% 7.56% 10.41% 17.69% 23.91% 31.31% 39.94% 57.67% 66.72% 0.0 0.0 0.0 0.0
NFLX cashflow::realfcf_10_YoY 6.27% 6.70% 7.15% 7.56% 0.0 17.69% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Notes on the above Report:
StockMarketPrice: is the price of the Stock in December first trading day(approx) of the associated year
eps: If a Stock has multiple eps values, we use value from class a eps, if not continued operations attributable eps and so on [diluted is preferred over basic]
Caution:: 0 value in revenue means we do not have data for the year for the ticker
0 value most likely means we had a data issue and could not find the field value in the particular year

6. CAGR report Showing SUMMARY report for NFLX Current Market Price: 973.03 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_ENDING_2024 CAGR_5Y_ENDING_2024 CAGR_3Y_ENDING_2024
NFLX StockMarketPrice 25.62% 22.47% 13.95%
NFLX YearPriceHigh 24.27% 19.53% 10.34%
NFLX YearPriceLow 29.45% 12.86% -1.18%
NFLX revenue 21.46% 14.11% 9.51%
NFLX revenue::cost 18.43% 11.08% 6.67%
NFLX operating_expense inf 0.0 0.0
NFLX assets 20.25% 9.56% 6.35%
NFLX cash 17.64% 9.23% 8.99%
NFLX ppnenet 27.95% 23.04% 6.39%
NFLX workingCapital -13.55% -5.51% -4.25%
NFLX workingCapitalWithCash 22.89% 13.40% -4.63%
NFLX owner_earnings 27.99% 31.89% 220.31%
NFLX netincome_cfo 60.59% 36.08% 19.41%
NFLX cashflow::operating 31.58% 35.39% 165.66%
NFLX cashflow::fcf 29.49% 33.27% 279.02%
NFLX cashflow::realfcf 27.47% 31.12% 143.42%
NFLX netincome 60.59% 36.08% 19.41%
NFLX operatingincome 48.00% 31.95% 18.92%
NFLX grossincome 26.35% 18.41% 13.25%
NFLX marketcap 25.63% 21.86% 12.60%
NFLX ev 25.75% 20.73% 12.07%
NFLX ebitda 43.46% 31.55% 18.77%
NFLX equity 30.70% 26.69% 16.01%
NFLX retained_earnings 47.59% 45.43% 35.12%
NFLX debt 23.27% 1.09% 0.41%
NFLX debtToEquity -5.72% -20.23% -13.40%
NFLX interest_expense 20.65% 2.80% -2.08%
NFLX interestRate -2.01% 4.56% 0.0
NFLX owner_earningsToInterest 14.31% 30.14% 225.38%
NFLX cashflow::operatingToInterest 16.03% 33.38% 171.80%
NFLX eps 60.31% 36.63% 20.64%
NFLX shares 0.34% 0.07% -1.19%
NFLX shares_calc 0.0 -0.50% -1.18%
NFLX income_tax -7.49% -14.24% -16.74%
NFLX income_tax_cashflow 57.42% 32.59% 47.72%
NFLX sbc 9.08% -7.63% -12.23%
NFLX capex 19.09% 11.68% -5.73%
NFLX maintainence_capex 20.31% 26.00% 16.43%
NFLX depreciation 20.31% 26.00% 16.43%
NFLX capexToRevenue -1.96% -2.15% -13.89%
NFLX depreciationToRevenue -1.01% 10.49% 6.27%
NFLX sbcToRevenue -10.18% -19.02% -19.86%
NFLX sbcToOperatingCashflow 9.28% 17.75% -66.97%
NFLX inventory inf 0.0 0.0
NFLX payables 15.12% 5.94% 2.43%
NFLX receivables inf 0.0 0.0
NFLX inventoryTurnover 0.0 0.0 0.0
NFLX payablesToRevenue -4.41% -7.79% 0.0
NFLX opLeverage 11.78% -0.27% 28.00%
NFLX opLeverageFlag inf 0.0 0.0
NFLX evToEbitda -12.34% -8.22% -5.64%
NFLX evToOpIncome -15.03% -8.50% -5.76%
NFLX evToRevenue 3.54% 5.80% 2.35%
NFLX evToOcf 12.12% 24.62% -57.82%
NFLX pocf -79.98% -94.47% -57.61%
NFLX peg inf -14.07% 2.62%
NFLX pe -21.77% -10.46% -5.71%
NFLX pfcf -79.84% -94.40% -99.18%
NFLX ps 3.43% 6.77% 2.81%
NFLX pb -3.88% -3.81% -2.94%
NFLX priceToRealfcf -79.75% -94.36% -99.17%
NFLX roa 19.41% 16.34% 10.68%
NFLX roa_goodwill 19.41% 16.34% 10.68%
NFLX roe 13.29% 0.36% -3.31%
NFLX roce 11.55% 12.17% 9.42%
NFLX roic 14.65% 2.33% 2.68%
NFLX rotc 14.65% 2.33% 2.68%
NFLX roic_cash 15.26% 3.89% 4.99%
NFLX roa_cfo inf inf 147.22%
NFLX roe_cfo inf inf 115.97%
NFLX roce_cfo inf inf 144.69%
NFLX roic_cfo 12.93% 22.11% 129.39%
NFLX roic_cashflow::operating_cash 13.13% 22.61% 134.55%
NFLX roic_cashflow::fcf 12.24% 21.23% 229.51%
NFLX roic_cashflow::fcf_cash 12.42% 21.67% 236.46%
NFLX roic_cashflow::realfcf 11.63% 20.36% 115.43%
NFLX roic_cashflow::realfcf_cash 11.79% 20.75% 119.32%
NFLX roic_income::net 24.41% 5.53% 3.11%
NFLX roic_income::net_cash 25.06% 7.13% 5.43%
NFLX rotc_cfo inf inf 129.39%
NFLX roic_owner_earnings 11.78% 20.67% 179.65%
NFLX roic_owner_earnings_cash 11.94% 21.08% 185.37%
NFLX margin_gross 4.03% 3.77% 3.42%
NFLX margin_owner_earnings 14.01% 24.81% 194.03%
NFLX margin_cfo 15.67% 27.11% 142.70%
NFLX margin_op 21.85% 15.63% 8.59%
NFLX margin_fcf 14.68% 25.71% 248.54%
NFLX margin_fcf_real 13.79% 24.32% 125.54%
NFLX margin_net 32.21% 19.26% 9.04%
NFLX yield_owner_earnings 12.65% 22.31% 188.95%
NFLX yield_owner_earnings_enterprise 0.0 0.0 0.0
NFLX yield_cfo 14.04% 24.12% 134.33%
NFLX yield_cfo_ev 13.97% 24.49% 138.11%
NFLX yield_income::operating 17.69% 8.21% 5.57%
NFLX yield_income::operating_enterprise 17.66% 9.28% 6.16%
NFLX yield_cashflow::fcf 13.22% 23.07% 237.37%
NFLX yield_cashflow::fcf_enterprise 13.18% 23.39% 235.01%
NFLX yield_cashflow::realfcf 12.51% 21.98% 120.70%
NFLX yield_cashflow::realfcf_enterprise 12.46% 22.25% 122.40%
NFLX yield_income::net 27.90% 11.65% 6.05%
NFLX yield_income::net_enterprise 27.59% 12.74% 6.58%
NFLX costs:ga 17.22% 13.23% 7.99%
NFLX costs:sm 15.08% 1.92% 4.66%
NFLX shares_buyback inf inf inf
NFLX dividends inf 0.0 0.0
NFLX unearned_revenue 0.85% -13.83% -5.19%
NFLX unearned_revenue_balancesheet 17.85% 10.46% 7.94%
NFLX amortization 20.31% 26.00% 16.43%
NFLX costs:sgna 17.22% 13.23% 7.99%
NFLX investedCapital 29.08% 28.95% 15.81%
NFLX investedCapitalWith2PercentCash 28.41% 27.02% 13.27%
NFLX share_cnt 0.0 -0.50% -1.18%
NFLX share_multiplier 0.0 0.0 0.0
NFLX tangible_equity 30.70% 26.69% 16.01%
NFLX current_assets 10.28% 16.22% 17.53%
NFLX current_liabilities 13.18% 9.42% 8.21%
NFLX revenue_01_YoY -4.26% -10.74% -5.95%
NFLX priceToTangibleEquity -3.88% -3.81% -2.94%
NFLX revenue_03_YoY -9.51% -21.38% -25.96%
NFLX revenue_05_YoY -6.43% -13.80% -19.89%
NFLX revenue_10_YoY inf -5.22% -4.64%
NFLX cashflow::fcf_01_YoY -67.49% -64.16% 1112.07%
NFLX cashflow::fcf_03_YoY 0.0 0.0 0.0
NFLX cashflow::fcf_05_YoY 0.0 0.0 0.0
NFLX cashflow::fcf_10_YoY inf 0.0 0.0
NFLX cashflow::financing -9.28% -20.28% -34.41%
NFLX cashflow::investing -24.25% -29.24% -15.00%
NFLX cashflow::realfcf_01_YoY -49.84% -39.45% 26.14%
NFLX cashflow::realfcf_03_YoY 0.0 0.0 0.0
NFLX cashflow::realfcf_05_YoY 0.0 0.0 0.0
NFLX cashflow::realfcf_10_YoY inf 0.0 0.0
NFLX income::net_01_YoY 13.52% 2.45% -10.52%
NFLX income::net_03_YoY -15.94% -30.00% -31.97%
NFLX income::net_05_YoY -80.76% -5.38% -27.30%
NFLX income::net_10_YoY inf 5.42% 4.45%
NFLX income::operating_01_YoY 16.88% -4.36% 12.38%
NFLX income::operating_03_YoY -15.14% -26.79% -30.70%
NFLX income::operating_05_YoY 40.27% -6.73% -24.68%
NFLX income::operating_10_YoY inf 5.24% 5.95%
NFLX roiic_cashflow::fcf_3 17.02% 53.14% 79.43%
NFLX roiic_cashflow::fcf_5 13.31% 33.85% 100.82%
NFLX roiic_cashflow::fcf_9 inf 25.16% 286.57%
NFLX roiic_cashflow::operating_3 17.37% 55.17% 71.62%
NFLX roiic_cashflow::operating_5 13.64% 35.02% 85.73%
NFLX roiic_cashflow::operating_9 inf 26.16% 162.18%
NFLX roiic_cashflow::realfcf_3 16.75% 50.39% 82.36%
NFLX roiic_cashflow::realfcf_5 13.12% 32.78% 113.54%
NFLX roiic_cashflow::realfcf_9 inf 24.19% 152.42%
NFLX roiic_income::net_3 26.70% 24.87% 27.09%
NFLX roiic_income::net_5 41.50% 24.70% 17.43%
NFLX roiic_income::net_9 inf 18.63% 11.34%
NFLX roiic_income::operating_3 16.89% 21.92% 27.06%
NFLX roiic_income::operating_5 51.00% 20.13% 16.15%
NFLX roiic_income::operating_9 inf 15.25% 10.48%
NFLX roiif_cashflow::fcf_3 14.30% 32.51% 46.20%
NFLX roiif_cashflow::fcf_5 12.72% 24.06% 72.00%
NFLX roiif_cashflow::fcf_9 inf 20.86% 252.11%
NFLX roiif_cashflow::operating_3 14.24% 33.70% 39.85%
NFLX roiif_cashflow::operating_5 12.80% 24.21% 59.07%
NFLX roiif_cashflow::operating_9 inf 21.11% 137.92%
NFLX roiif_cashflow::realfcf_3 14.39% 30.94% 48.62%
NFLX roiif_cashflow::realfcf_5 12.78% 24.16% 82.97%
NFLX roiif_cashflow::realfcf_9 inf 20.76% 132.32%
NFLX roiif_income::net_3 -1.57% -0.28% 3.56%
NFLX roiif_income::net_5 20.99% 2.56% 0.60%
NFLX roiif_income::net_9 inf 1.69% 1.13%
NFLX roiif_income::operating_3 -9.19% -2.63% 3.54%
NFLX roiif_income::operating_5 24.12% -1.20% -0.50%
NFLX roiif_income::operating_9 inf -1.21% 0.35%
Notes on the above Report:
StockMarketPrice: is the price of the Stock in December first trading day(approx) of the associated year
eps: If a Stock has multiple eps values, we use value from class a eps, if not continued operations attributable eps and so on [diluted is preferred over basic]
Caution:: 0 value in revenue means we do not have data for the year for the ticker
0 value most likely means we had a data issue and could not find the field value in the particular year

7. Rolling 5 yearly CAGR report Showing SUMMARY report for NFLX Current Market Price: 973.03 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_5Y_2024 CAGR_5Y_2023 CAGR_5Y_2022 CAGR_5Y_2021 CAGR_5Y_2020 CAGR_5Y_2019 CAGR_5Y_2018 CAGR_5Y_2017 CAGR_5Y_2016 CAGR_5Y_2015 CAGR_5Y_2014
NFLX operating_expense 0.0 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
NFLX assets 9.56% 13.41% 20.64% 26.83% 30.95% 36.93% 36.84% 36.80% 34.65% 59.70% inf
NFLX cash 9.23% 13.40% 12.77% 32.65% 35.31% 35.13% 44.37% 57.60% 23.63% 56.21% inf
NFLX ppnenet 23.04% 28.95% 34.35% 39.51% 40.82% 30.41% 25.64% 19.39% 12.93% 6.17% inf
NFLX workingCapital -5.51% -11.74% -17.88% -17.32% -21.46% -28.07% -24.80% -22.58% -19.26% inf inf
NFLX workingCapitalWithCash 13.40% 12.77% 32.65% 35.31% 35.13% 44.37% 57.60% 23.63% 56.21% 41.76% inf
NFLX owner_earnings 31.89% 32.83% 20.55% 50.75% 32.11% -46.22% -59.84% -46.26% -13.99% -14.53% -23.41%
NFLX netincome_cfo 36.08% 34.88% 51.71% 93.90% 86.42% 47.57% 60.88% 100.73% -3.76% -5.28% 18.15%
NFLX cashflow::operating 35.39% 36.36% 25.67% 17.78% 39.26% -12.99% -13.26% -13.06% -14.71% -15.84% -44.92%
NFLX cashflow::fcf 33.27% 34.65% 23.09% 64.33% 33.84% -55.76% -13.08% -61.07% -14.35% -15.26% -32.70%
NFLX cashflow::realfcf 31.12% 32.44% 19.99% 26.81% 28.97% -45.63% -58.74% -46.78% -13.93% -14.49% -22.52%
NFLX netincome 36.08% 34.88% 51.71% 93.90% 86.42% 47.57% 60.88% 100.73% -3.76% -5.28% 18.15%
NFLX operatingincome 31.95% 34.07% 46.36% 74.78% 71.86% 45.26% 47.70% 75.77% 0.20% 1.52% 15.97%
NFLX grossincome 18.41% 19.18% 27.74% 36.88% 34.75% 34.52% 35.89% 30.76% 17.18% 22.13% 24.28%
NFLX marketcap 21.86% 12.79% 9.48% 38.10% 37.34% 47.19% 40.36% 72.97% 69.13% inf inf
NFLX ev 20.73% 12.33% 12.18% 38.08% 37.95% 49.48% 42.04% 75.05% 73.20% inf inf
NFLX ebitda 31.55% 34.05% 45.04% 67.94% 62.10% 40.65% 40.37% 47.46% 1.31% inf inf
NFLX equity 26.69% 31.49% 42.13% 42.69% 37.84% 32.48% 31.48% 36.91% 33.05% 50.27% inf
NFLX retained_earnings 45.43% 50.33% 58.25% 62.25% 51.72% 42.49% 39.73% 31.51% 21.69% 31.70% inf
NFLX debt 1.09% 7.02% 34.59% 35.55% 47.06% 74.97% 83.35% 100.62% 75.86% 63.98% inf
NFLX debtToEquity -20.23% -18.54% -5.28% -5.10% 6.56% 32.36% 39.86% 46.31% 32.37% 9.17% -97.83%
NFLX interest_expense 2.80% 10.73% 24.28% 38.52% 42.05% 65.63% 70.55% 64.15% 49.61% 46.56% 50.63%
NFLX interestRate 4.56% 4.56% -12.94% 4.56% -3.58% -7.79% -7.79% -16.74% -16.74% -9.71% -98.57%
NFLX owner_earningsToInterest 30.14% 26.85% 16.92% 108.26% 18.63% -10.95% -31.44% -11.76% -19.37% -21.25% -42.52%
NFLX cashflow::operatingToInterest 33.38% 29.42% 18.96% 15.46% 20.68% -13.56% -16.93% -14.21% -22.67% -25.95% -63.39%
NFLX eps 36.63% 34.53% 50.92% 92.23% 84.86% -0.82% 7.57% 33.00% -36.55% -37.58% 16.71%
NFLX shares 0.07% 0.64% 0.88% 1.21% 0.70% 0.81% 1.34% 50.72% 52.00% 51.98% 49.37%
NFLX shares_calc -0.50% 0.07% 0.47% 0.64% 0.67% 0.83% 1.37% 1.30% 2.05% 2.09% 0.27%
NFLX income_tax -14.24% -13.11% -37.50% -13.81% -13.32% 18.79% -23.66% -14.44% -11.16% -29.02% 1.58%
NFLX income_tax_cashflow 32.59% 54.53% 48.19% 80.19% 60.17% 51.28% 77.38% 31.53% -19.45% -13.23% -2.96%
NFLX sbc -7.63% 1.14% 25.86% 18.35% 27.19% 28.60% 31.46% 19.76% 23.04% 14.92% 55.48%
NFLX capex 11.68% 14.91% 18.66% 37.26% 40.41% 29.41% 26.29% 33.89% 16.73% 21.95% 8.71%
NFLX maintainence_capex 26.00% 33.19% 36.17% 29.36% 13.19% 13.90% 11.44% 12.29% 5.63% 12.98% 7.27%
NFLX depreciation 26.00% 33.83% 36.17% 29.36% 13.19% 13.90% 11.44% 9.60% 5.63% 10.33% 7.27%
NFLX capexToRevenue -2.15% -1.31% -2.71% 7.73% 8.07% -0.16% -2.37% 5.73% -4.68% -2.85% -14.32%
NFLX depreciationToRevenue 10.49% 14.87% 11.32% 1.49% -12.94% -12.25% -13.74% -13.22% -13.85% -12.17% -15.54%
NFLX sbcToRevenue -19.02% -13.03% 3.13% -7.14% -2.04% -0.78% 1.66% -5.32% 0.52% -8.57% 22.42%
NFLX sbcToOperatingCashflow 17.75% 19.04% 36.76% 60.70% 24.81% -54.59% -35.53% -50.56% -22.79% -21.49% 182.29%
NFLX inventory 0.0 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
NFLX payables 5.94% 5.83% 13.31% 21.77% 20.95% 27.32% 39.02% 32.98% 29.17% inf inf
NFLX receivables 0.0 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
NFLX inventoryTurnover 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX payablesToRevenue -7.79% 0.0 0.0 -7.79% 0.0 8.45% 0.0 8.45% 0.0 inf inf
NFLX opLeverage -0.27% -21.51% -33.51% 36.18% 25.41% -7.27% -30.02% 23.65% 20.76% -15.98% inf
NFLX opLeverageFlag 0.0 0.0 inf inf inf 0.0 0.0 inf 0.0 inf inf
NFLX evToEbitda -8.22% -16.20% -22.65% -17.78% -14.90% 6.27% 1.19% 18.72% 70.93% inf inf
NFLX evToOpIncome -8.50% -16.21% -23.35% -21.00% -19.73% 2.90% -3.83% -0.41% 72.85% inf inf
NFLX evToRevenue 5.80% -3.49% -8.04% 8.34% 6.27% 15.30% 9.91% 38.35% 41.46% inf inf
NFLX evToOcf 24.62% 21.61% 28.95% 83.57% 28.78% -47.67% -31.72% -31.79% -15.33% inf inf
NFLX pocf -94.47% -95.06% -94.22% -90.74% -93.71% 857.11% 1254.86% 1233.96% 2318.73% inf inf
NFLX peg -14.07% 17.39% inf -35.37% inf 19.37% 18.18% inf 66.49% 0.0 inf
NFLX pe -10.46% -16.38% -27.84% -28.78% -26.33% -0.25% -12.75% -13.83% 75.74% inf inf
NFLX pfcf -94.40% -95.02% -93.95% 0.0 -93.41% 0.0 1053.12% 0.0 2237.82% inf inf
NFLX ps 6.77% -3.08% -10.28% 8.35% 5.80% 13.55% 8.56% 36.81% 38.06% inf inf
NFLX pb -3.81% -14.22% -22.96% -3.22% -0.37% 11.10% 6.75% 26.32% 27.14% inf inf
NFLX priceToRealfcf -94.36% -94.97% -93.39% 0.0 -93.09% 0.0 0.0 0.0 2118.93% inf inf
NFLX roa 16.34% 11.14% 15.40% 33.49% 25.54% 6.16% 7.98% 30.50% -37.27% inf inf
NFLX roa_goodwill 16.34% 11.14% 15.40% 33.49% 25.54% 6.16% 7.98% 30.50% -37.27% inf inf
NFLX roe 0.36% -5.67% 2.57% 26.80% 29.72% 10.49% 7.88% 32.10% -33.32% inf inf
NFLX roce 12.17% -2.47% 5.37% 22.30% 13.10% -5.33% -8.01% 18.54% -35.95% inf inf
NFLX roic 2.33% -0.21% 4.91% 24.12% 31.79% 15.62% 23.72% 55.65% -5.62% -1.55% -92.13%
NFLX rotc 2.33% -0.21% 4.91% 24.12% 31.79% 15.62% 23.72% 55.65% -5.62% inf inf
NFLX roic_cash 3.89% 1.64% 5.41% 24.91% 31.14% 13.78% 20.79% 54.44% -8.59% -3.67% -92.27%
NFLX roa_cfo inf inf inf inf inf inf inf inf inf 0.0 inf
NFLX roe_cfo inf inf inf inf inf inf inf inf inf 0.0 inf
NFLX roce_cfo inf inf inf inf inf inf inf inf inf 0.0 inf
NFLX roic_cfo 22.11% 21.24% 17.24% 15.42% 23.38% -13.10% -13.70% -13.15% -15.28% -16.27% -95.85%
NFLX roic_cashflow::operating_cash 22.61% 21.79% 17.29% 15.43% 23.19% -13.11% -13.79% -13.16% -15.64% -16.61% -95.92%
NFLX roic_cashflow::fcf 21.23% 20.63% 16.61% 131.42% 21.14% -44.41% -13.26% -56.04% -14.81% -15.61% -94.75%
NFLX roic_cashflow::fcf_cash 21.67% 21.13% 16.65% 129.94% 21.00% -43.51% -13.30% -55.70% -15.11% -15.89% -94.84%
NFLX roic_cashflow::realfcf 20.36% 19.86% 15.91% 78.11% 19.29% -31.69% -50.74% -39.90% -14.28% -14.73% -93.39%
NFLX roic_cashflow::realfcf_cash 20.75% 20.30% 15.93% 77.45% 19.19% -30.59% -49.55% -39.43% -14.48% -14.92% -93.50%
NFLX roic_income::net 5.53% 0.40% 8.74% 37.69% 42.95% 17.45% 34.75% 77.75% -9.35% -8.14% -92.75%
NFLX roic_income::net_cash 7.13% 2.25% 9.26% 38.57% 42.25% 15.59% 31.56% 76.36% -12.20% -10.12% -92.88%
NFLX rotc_cfo inf inf inf inf inf inf inf inf inf 0.0 inf
NFLX roic_owner_earnings 20.67% 19.99% 16.03% 112.28% 20.47% -32.43% -52.06% -39.31% -14.34% -14.78% -93.52%
NFLX roic_owner_earnings_cash 21.08% 20.44% 16.06% 110.94% 20.34% -31.34% -50.90% -38.84% -14.57% -14.97% -93.63%
NFLX margin_gross 3.77% 2.40% 4.69% 7.40% 3.80% 3.76% 5.12% 3.37% -4.32% -2.82% -2.09%
NFLX margin_owner_earnings 24.81% 24.57% 17.10% 92.00% 20.59% -30.26% -48.04% -32.04% -15.66% -17.42% -33.87%
NFLX margin_cfo 27.11% 26.75% 19.33% 15.76% 23.55% -13.13% -14.05% -13.30% -17.36% -20.54% -56.59%
NFLX margin_op 15.63% 15.21% 19.97% 37.14% 32.39% 12.06% 14.25% 38.84% -18.20% -19.23% -8.65%
NFLX margin_fcf 25.71% 25.69% 18.18% 109.86% 21.27% -42.61% -13.42% -50.66% -16.52% -19.21% -44.64%
NFLX margin_fcf_real 24.32% 24.34% 16.87% 61.67% 19.39% -29.52% -46.63% -32.69% -15.52% -17.30% -32.64%
NFLX margin_net 19.26% 15.90% 24.35% 52.20% 43.59% 13.81% 24.44% 58.36% -21.46% -24.63% -6.92%
NFLX yield_owner_earnings 22.31% 25.96% 18.60% 109.26% 19.25% -20.97% -43.65% -7.05% -23.12% -97.14% -97.63%
NFLX yield_owner_earnings_enterprise 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX yield_cfo 24.12% 28.35% 22.15% 15.49% 21.67% -13.28% -14.59% -14.56% -27.49% -97.27% -98.48%
NFLX yield_cfo_ev 24.49% 28.63% 21.42% 15.46% 21.47% -13.31% -14.68% -14.66% -28.52% inf inf
NFLX yield_income::operating 8.21% 18.76% 33.54% 26.72% 24.97% -1.26% 5.22% 1.66% -40.84% -97.71% -97.13%
NFLX yield_income::operating_enterprise 9.28% 19.36% 30.55% 26.56% 24.57% -2.78% 3.97% 0.42% -42.15% inf inf
NFLX yield_cashflow::fcf 23.07% 27.17% 20.34% 126.49% 19.83% -34.82% -13.64% -32.89% -25.45% -97.20% -98.08%
NFLX yield_cashflow::fcf_enterprise 23.39% 27.38% 19.79% 124.79% 19.71% -33.96% -13.68% -31.88% -26.45% inf inf
NFLX yield_cashflow::realfcf 21.98% 25.68% 18.20% 75.18% 18.33% -19.98% -41.90% -7.93% -22.73% -97.12% -97.59%
NFLX yield_cashflow::realfcf_enterprise 22.25% 25.87% 17.84% 75.80% 18.26% -18.72% -41.29% -6.80% -23.57% inf inf
NFLX yield_income::net 11.65% 19.55% 38.54% 40.56% 35.93% 0.31% 14.87% 15.93% -43.14% -98.10% -97.35%
NFLX yield_income::net_enterprise 12.74% 20.11% 35.28% 40.33% 34.98% -1.25% 13.08% 14.87% -44.40% inf inf
NFLX costs:ga 13.23% 22.24% 12.74% 18.53% 21.45% 27.65% 28.44% 44.09% 31.26% 44.59% 41.97%
NFLX costs:sm 1.92% 2.32% 11.99% 18.32% 22.01% 34.30% 36.29% 24.26% 22.21% 22.91% 20.63%
NFLX shares_buyback inf inf 0.0 inf 0.0 inf inf inf -49.44% inf -11.58%
NFLX dividends 0.0 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
NFLX unearned_revenue -13.83% 4.67% -31.24% -1.14% 21.78% 22.74% 25.18% 53.81% 34.95% 21.64% 28.22%
NFLX unearned_revenue_balancesheet 10.46% 13.65% 15.37% 22.22% 26.38% 27.49% 28.67% 29.56% 24.41% 22.21% inf
NFLX amortization 26.00% 33.83% 36.17% 29.36% 13.19% 13.90% 11.44% 9.60% 5.63% 10.33% 7.27%
NFLX costs:sgna 13.23% 22.24% 12.74% 18.53% 21.45% 27.65% 28.44% 44.09% 31.26% 44.59% 41.97%
NFLX investedCapital 28.95% 34.35% 39.51% 40.82% 30.41% 25.64% 19.39% 12.93% 6.17% 3.11% inf
NFLX investedCapitalWith2PercentCash 27.02% 31.91% 38.85% 39.93% 31.06% 27.67% 22.28% 13.81% 9.61% 5.38% inf
NFLX share_cnt -0.50% 0.07% 0.47% 0.64% 0.67% inf inf inf inf inf 0.0
NFLX share_multiplier 0.0 0.0 0.0 0.0 0.0 0.0 -32.88% 0.0 0.0 0.0 0.0
NFLX tangible_equity 26.69% 31.49% 42.13% 42.69% 37.84% 32.48% 31.48% 36.91% 33.05% 50.27% inf
NFLX current_assets 16.22% 0.46% 3.85% 7.12% 12.44% 9.41% 25.95% 27.90% 25.59% 53.51% inf
NFLX current_liabilities 9.42% 6.43% 7.73% 13.10% 17.20% 20.82% 24.67% 26.67% 30.22% 55.47% inf
NFLX revenue_01_YoY -10.74% -28.25% -27.57% -9.07% 0.72% 1.35% 10.60% 20.74% -8.88% -4.71% inf
NFLX priceToTangibleEquity -3.81% -14.22% -22.96% -3.22% -0.37% 11.10% 6.75% 26.32% 27.14% inf inf
NFLX revenue_03_YoY -21.38% -20.26% -10.73% -2.34% 4.27% 9.89% 4.23% -0.50% inf inf inf
NFLX revenue_05_YoY -13.80% -10.96% -3.64% 4.08% 3.04% 1.93% inf inf inf inf inf
NFLX revenue_10_YoY -5.22% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
NFLX cashflow::fcf_01_YoY -64.16% 48.31% -13.15% -18.75% -38.28% 15.38% 16.33% 17.34% 53.04% 158.26% inf
NFLX cashflow::fcf_03_YoY 0.0 -94.44% 0.0 0.0 0.0 0.0 0.0 0.0 inf inf inf
NFLX cashflow::fcf_05_YoY 0.0 0.0 0.0 0.0 0.0 0.0 inf inf inf inf inf
NFLX cashflow::fcf_10_YoY 0.0 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
NFLX cashflow::financing -20.28% -17.90% -31.50% -19.45% -5.48% 52.76% 53.42% 253.31% 33.07% 79.04% 53.06%
NFLX cashflow::investing -29.24% 29.18% -13.09% -13.26% -18.73% -35.60% -5.47% 16.44% 16.94% -8.32% 41.84%
NFLX cashflow::realfcf_01_YoY -39.45% 61.57% -13.58% -17.42% -28.40% -49.16% 23.09% 16.57% 41.41% 75.48% inf
NFLX cashflow::realfcf_03_YoY 0.0 -94.24% 0.0 0.0 0.0 0.0 0.0 0.0 inf inf inf
NFLX cashflow::realfcf_05_YoY 0.0 0.0 0.0 0.0 0.0 0.0 inf inf inf inf inf
NFLX cashflow::realfcf_10_YoY 0.0 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
NFLX income::net_01_YoY 2.45% -29.46% -44.11% 10.31% 23.62% -16.99% -26.80% 32.98% 5.17% -18.13% inf
NFLX income::net_03_YoY -30.00% -26.18% 3.99% 27.33% -5.37% 82.71% -93.52% -95.11% inf inf inf
NFLX income::net_05_YoY -5.38% -10.54% -12.48% -93.77% -93.87% 21.25% inf inf inf inf inf
NFLX income::net_10_YoY 5.42% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
NFLX income::operating_01_YoY -4.36% -23.82% -42.07% 7.73% 38.86% -4.00% -23.84% 27.68% -5.79% -24.16% inf
NFLX income::operating_03_YoY -26.79% -27.39% 1.14% 25.20% -1.68% 108.20% -94.06% -95.12% inf inf inf
NFLX income::operating_05_YoY -6.73% -6.51% -9.36% 227.00% 116.24% 23.16% inf inf inf inf inf
NFLX income::operating_10_YoY 5.24% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
NFLX roiic_cashflow::fcf_3 53.14% 21.70% 21.72% 18.67% 20.64% 11.05% 9.74% -4.91% inf inf inf
NFLX roiic_cashflow::fcf_5 33.85% 22.71% 18.94% 16.45% 18.08% -4.17% inf inf inf inf inf
NFLX roiic_cashflow::fcf_9 25.16% 19.84% inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX roiic_cashflow::operating_3 55.17% 21.77% 22.28% 19.26% 21.44% 11.79% 8.30% -3.48% inf inf inf
NFLX roiic_cashflow::operating_5 35.02% 23.13% 19.48% 16.95% 18.72% -4.42% inf inf inf inf inf
NFLX roiic_cashflow::operating_9 26.16% 20.22% inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX roiic_cashflow::realfcf_3 50.39% 21.24% 21.30% 18.38% 20.03% 11.40% 9.75% -1.95% inf inf inf
NFLX roiic_cashflow::realfcf_5 32.78% 22.17% 18.34% 16.13% 17.61% -0.67% inf inf inf inf inf
NFLX roiic_cashflow::realfcf_9 24.19% 19.29% inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX roiic_income::net_3 24.87% -8.08% 19.31% 61.90% 19.65% 38.19% 27.69% 20.99% inf inf inf
NFLX roiic_income::net_5 24.70% -2.41% 8.42% 89.66% 58.40% 7.14% inf inf inf inf inf
NFLX roiic_income::net_9 18.63% -0.15% inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX roiic_income::operating_3 21.92% -13.22% 13.32% 44.93% 11.47% 59.14% 28.16% 21.20% inf inf inf
NFLX roiic_income::operating_5 20.13% -2.08% 4.65% 209.43% 86.06% 6.83% inf inf inf inf inf
NFLX roiic_income::operating_9 15.25% -0.39% inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX roiif_cashflow::fcf_3 32.51% 21.06% 20.36% 19.39% 26.48% 9.43% 0.0 -26.28% inf inf inf
NFLX roiif_cashflow::fcf_5 24.06% 23.79% 18.47% 16.91% 21.68% -24.27% inf inf inf inf inf
NFLX roiif_cashflow::fcf_9 20.86% 20.71% inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX roiif_cashflow::operating_3 33.70% 20.89% 20.53% 19.92% 27.27% 11.60% 0.0 -26.00% inf inf inf
NFLX roiif_cashflow::operating_5 24.21% 23.93% 18.69% 17.48% 22.56% -25.39% inf inf inf inf inf
NFLX roiif_cashflow::operating_9 21.11% 21.15% inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX roiif_cashflow::realfcf_3 30.94% 21.15% 20.18% 19.26% 25.89% 6.44% 0.0 -23.46% inf inf inf
NFLX roiif_cashflow::realfcf_5 24.16% 23.78% 18.10% 16.60% 21.04% -20.09% inf inf inf inf inf
NFLX roiif_cashflow::realfcf_9 20.76% 20.44% inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX roiif_income::net_3 -0.28% -13.13% 3.00% 27.91% -2.16% -3.21% 21.45% 40.40% inf inf inf
NFLX roiif_income::net_5 2.56% -7.85% -5.06% 55.60% 40.84% 37.84% inf inf inf inf inf
NFLX roiif_income::net_9 1.69% 3.46% inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX roiif_income::operating_3 -2.63% -17.99% -2.17% 14.56% -8.86% 11.47% 22.58% 41.07% inf inf inf
NFLX roiif_income::operating_5 -1.20% -7.53% -8.37% 145.37% 58.15% 37.44% inf inf inf inf inf
NFLX roiif_income::operating_9 -1.21% 3.20% inf inf inf inf inf 0.0 0.0 0.0 0.0
Notes on the above Report:
StockMarketPrice: is the price of the Stock in December first trading day(approx) of the associated year
eps: If a Stock has multiple eps values, we use value from class a eps, if not continued operations attributable eps and so on [diluted is preferred over basic]
Caution:: 0 value in revenue means we do not have data for the year for the ticker
0 value most likely means we had a data issue and could not find the field value in the particular year

8. Rolling 9 yearly CAGR report Showing SUMMARY report for NFLX Current Market Price: 973.03 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_2024 CAGR_9Y_2023 CAGR_9Y_2022 CAGR_9Y_2021 CAGR_9Y_2020 CAGR_9Y_2019 CAGR_9Y_2018
NFLX workingCapital -13.55% -18.34% -22.30% -20.11% -20.35% inf inf
NFLX workingCapitalWithCash 22.89% 26.86% 40.08% 36.22% 43.50% 39.11% inf
NFLX owner_earnings 27.99% 52.69% 49.18% -9.25% 27.54% -7.68% -7.86%
NFLX netincome_cfo 60.59% 39.70% 50.65% 88.35% 32.05% 31.31% 29.79%
NFLX cashflow::operating 31.58% 96.73% 40.04% 37.22% 25.35% -7.89% -8.02%
NFLX cashflow::fcf 29.49% 72.05% 49.38% -20.10% 24.52% -7.80% -7.90%
NFLX cashflow::realfcf 27.47% 51.11% 45.63% -17.82% 24.78% -7.67% -7.83%
NFLX netincome 60.59% 39.70% 50.65% 88.35% 32.05% 31.31% 29.79%
NFLX operatingincome 48.00% 37.24% 42.78% 70.83% 32.03% 27.94% 26.62%
NFLX grossincome 26.35% 25.98% 29.01% 32.88% 26.59% 28.54% 28.95%
NFLX marketcap 25.63% 29.70% 22.31% 54.28% 58.25% inf inf
NFLX ev 25.75% 30.34% 24.64% 55.16% 60.32% inf inf
NFLX ebitda 43.46% 35.12% 39.02% 53.36% 29.71% inf inf
NFLX equity 30.70% 30.64% 35.68% 40.46% 37.19% 43.70% inf
NFLX retained_earnings 47.59% 44.56% 46.51% 45.28% 37.79% 39.68% inf
NFLX debt 23.27% 36.23% 56.84% 62.03% 63.07% 61.27% inf
NFLX debtToEquity -5.72% 4.45% 15.75% 15.27% 18.88% 12.24% -86.07%
NFLX interest_expense 20.65% 34.01% 42.50% 49.94% 49.95% 46.92% 59.00%
NFLX interestRate -2.01% -2.01% -11.49% -7.41% -7.41% -9.68% -90.97%
NFLX owner_earningsToInterest 14.31% 19.83% 14.65% 35.88% -14.95% -13.51% -20.38%
NFLX cashflow::operatingToInterest 16.03% 46.71% -1.74% -8.55% -16.42% -16.48% -22.47%
NFLX eps 60.31% 11.94% 20.19% 49.48% 4.32% 3.74% 3.44%
NFLX shares 0.34% 0.74% 1.14% 26.34% 26.58% 26.57% 25.45%
NFLX shares_calc 0.0 0.44% 0.99% 0.93% 1.46% 1.44% 0.55%
NFLX income_tax -7.49% -7.93% -7.80% -7.51% -8.86% 6.93% -16.41%
NFLX income_tax_cashflow 57.42% 41.57% 68.37% 37.57% 15.60% 24.38% 9.32%
NFLX sbc 9.08% 12.75% 24.23% 20.74% 23.62% 23.15% 43.18%
NFLX capex 19.09% 19.58% 25.15% 33.00% 29.19% 25.05% 15.95%
NFLX maintainence_capex 20.31% 23.02% 24.06% 20.04% 11.41% 13.24% 9.08%
NFLX depreciation 20.31% 23.34% 24.06% 18.43% 11.41% 11.75% 9.08%
NFLX capexToRevenue -1.96% -2.30% 0.44% 5.22% 2.82% -2.35% -9.68%
NFLX depreciationToRevenue -1.01% 0.88% -0.51% -6.32% -11.42% -12.86% -14.97%
NFLX sbcToRevenue -10.18% -7.76% -0.30% -4.46% -1.60% -3.92% 11.53%
NFLX sbcToOperatingCashflow 9.28% -42.68% -11.29% -12.01% -1.37% -13.27% -8.95%
NFLX inventory inf inf inf inf inf inf 0.0
NFLX payables 15.12% 15.67% 22.46% 28.70% 25.17% inf inf
NFLX receivables inf inf inf inf inf inf 0.0
NFLX inventoryTurnover 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX payablesToRevenue -4.41% 0.0 4.61% 0.0 0.0 inf inf
NFLX opLeverage 11.78% -11.52% -29.62% 8.96% 20.46% 7.34% inf
NFLX opLeverageFlag inf 0.0 inf inf inf 0.0 inf
NFLX evToEbitda -12.34% -3.54% -10.34% 1.18% 23.59% inf inf
NFLX evToOpIncome -15.03% -5.03% -12.71% -9.17% 21.42% inf inf
NFLX evToRevenue 3.54% 6.57% 0.07% 22.75% 27.62% inf inf
NFLX evToOcf 12.12% -33.74% -11.00% 13.08% 27.90% inf inf
NFLX pocf -79.98% -34.07% -12.66% 12.43% 26.25% inf inf
NFLX peg inf 13.54% inf inf 17.53% inf inf
NFLX pe -21.77% -7.16% -18.81% -18.09% 19.83% inf inf
NFLX pfcf -79.84% -81.10% -18.13% 0.0 27.09% inf inf
NFLX ps 3.43% 6.03% -1.83% 22.10% 25.93% inf inf
NFLX pb -3.88% -0.72% -9.85% 9.83% 15.35% inf inf
NFLX priceToRealfcf -79.75% -80.99% -77.90% 0.0 26.82% inf inf
NFLX roa 19.41% 7.54% 9.14% 28.68% -10.94% inf inf
NFLX roa_goodwill 19.41% 7.54% 9.14% 28.68% -10.94% inf inf
NFLX roe 13.29% 1.15% 1.65% 24.52% -8.12% inf inf
NFLX roce 11.55% -4.84% -3.20% 16.04% -13.63% inf inf
NFLX roic 14.65% 5.72% 10.49% 37.53% 12.00% 12.22% -74.22%
NFLX rotc 14.65% 5.72% 10.49% 37.53% 12.00% inf inf
NFLX roic_cash 15.26% 5.91% 9.95% 36.22% 10.35% 10.52% -74.68%
NFLX roa_cfo inf 54.41% 7.00% 3.40% -15.45% 0.0 0.0
NFLX roe_cfo inf 44.94% -0.31% 0.03% -12.77% 0.0 0.0
NFLX roce_cfo inf 36.39% -5.06% -6.82% -18.00% 0.0 0.0
NFLX roic_cfo 12.93% 51.55% 8.37% 10.46% 6.33% -8.89% -72.71%
NFLX roic_cashflow::operating_cash 13.13% 51.82% 7.84% 9.41% 4.76% -9.09% -73.20%
NFLX roic_cashflow::fcf 12.24% 34.53% 15.60% -0.75% 5.63% -8.62% -72.52%
NFLX roic_cashflow::fcf_cash 12.42% 34.73% 15.03% 0.20% 4.07% -8.79% -73.01%
NFLX roic_cashflow::realfcf 11.63% 21.42% 18.85% 2.08% 5.85% -8.23% -72.19%
NFLX roic_cashflow::realfcf_cash 11.79% 21.56% 18.52% 3.06% 4.29% -8.34% -72.69%
NFLX roic_income::net 24.41% 7.62% 16.58% 51.62% 12.02% 15.18% -75.02%
NFLX roic_income::net_cash 25.06% 7.81% 16.01% 50.18% 10.37% 13.44% -75.46%
NFLX rotc_cfo inf 51.55% 8.37% 10.46% 6.33% 0.0 0.0
NFLX roic_owner_earnings 11.78% 22.29% 20.71% 12.73% 8.19% -8.26% -72.28%
NFLX roic_owner_earnings_cash 11.94% 22.44% 20.34% 13.81% 6.60% -8.38% -72.78%
NFLX margin_gross 4.03% 3.00% 3.56% 5.14% 0.76% 0.31% 0.47%
NFLX margin_owner_earnings 14.01% 27.69% 23.65% 14.64% 1.51% -9.66% -10.95%
NFLX margin_cfo 15.67% 60.81% 12.39% 8.57% -0.23% -11.13% -11.96%
NFLX margin_op 21.85% 12.21% 14.62% 35.11% 5.08% -0.17% -1.36%
NFLX margin_fcf 14.68% 41.80% 19.90% 1.20% -0.88% -10.52% -11.24%
NFLX margin_fcf_real 13.79% 26.65% 21.55% 3.86% -0.67% -9.58% -10.79%
NFLX margin_net 32.21% 14.21% 20.93% 48.86% 5.10% 2.46% 1.12%
NFLX yield_owner_earnings 12.65% 22.42% 25.40% 40.44% -19.44% -85.77% -85.61%
NFLX yield_owner_earnings_enterprise 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX yield_cfo 14.04% 51.73% 14.37% -10.81% -20.76% -86.02% -85.83%
NFLX yield_cfo_ev 13.97% 51.18% 12.33% -11.72% -21.84% inf inf
NFLX yield_income::operating 17.69% 5.82% 16.68% 10.69% -16.57% -86.18% -86.61%
NFLX yield_income::operating_enterprise 17.66% 5.29% 14.57% 10.13% -17.62% inf inf
NFLX yield_cashflow::fcf 13.22% 34.60% 22.36% 22.91% -21.28% -85.89% -85.73%
NFLX yield_cashflow::fcf_enterprise 13.18% 34.16% 20.23% 23.33% -22.34% inf inf
NFLX yield_cashflow::realfcf 12.51% 21.50% 22.88% 26.84% -21.20% -85.70% -85.57%
NFLX yield_cashflow::realfcf_enterprise 12.46% 21.10% 21.39% 27.82% -22.21% inf inf
NFLX yield_income::net 27.90% 7.73% 23.28% 22.03% -16.52% -86.68% -87.03%
NFLX yield_income::net_enterprise 27.59% 7.20% 20.79% 21.53% -17.61% inf inf
NFLX costs:ga 17.22% 22.86% 27.21% 28.75% 24.64% 34.27% 33.51%
NFLX costs:sm 15.08% 17.83% 19.64% 20.23% 20.94% 27.69% 29.11%
NFLX shares_buyback inf -22.64% inf inf inf inf inf
NFLX dividends inf inf inf inf inf inf 0.0
NFLX unearned_revenue 0.85% 13.14% -5.68% 17.95% 27.56% 22.14% 26.65%
NFLX unearned_revenue_balancesheet 17.85% 20.24% 21.71% 24.40% 25.12% 24.66% inf
NFLX amortization 20.31% 23.34% 24.06% 18.43% 11.41% 11.75% 9.08%
NFLX costs:sgna 17.22% 22.86% 27.21% 28.75% 24.64% 34.27% 33.51%
NFLX investedCapital 29.08% 29.81% 29.23% 24.22% 17.88% 14.01% inf
NFLX investedCapitalWith2PercentCash 28.41% 29.58% 29.86% 25.41% 19.65% 15.75% inf
NFLX share_cnt 0.0 inf inf inf inf inf inf
NFLX share_multiplier 0.0 0.0 -19.87% 0.0 0.0 0.0 0.0
NFLX tangible_equity 30.70% 30.64% 35.68% 40.46% 37.19% 43.70% inf
NFLX current_assets 10.28% 10.80% 13.11% 15.30% 20.44% 28.71% inf
NFLX current_liabilities 13.18% 14.29% 15.58% 19.75% 22.85% 37.57% inf
NFLX revenue_01_YoY -4.26% -13.97% -12.37% 4.53% -7.45% -0.72% inf
NFLX priceToTangibleEquity -3.88% -0.72% -9.85% 9.83% 15.35% inf inf
NFLX revenue_03_YoY -9.51% -6.78% -5.32% -2.45% inf inf inf
NFLX revenue_05_YoY -6.43% -5.38% inf inf inf inf inf
NFLX revenue_10_YoY inf inf inf inf inf inf 0.0
NFLX cashflow::fcf_01_YoY -67.49% 14.85% -11.02% -0.03% -7.74% 11.96% inf
NFLX cashflow::fcf_03_YoY 0.0 -79.92% 0.0 0.0 inf inf inf
NFLX cashflow::fcf_05_YoY 0.0 0.0 inf inf inf inf inf
NFLX cashflow::fcf_10_YoY inf inf inf inf inf inf 0.0
NFLX cashflow::financing -9.28% -7.87% -10.51% -7.44% 18.84% 53.40% 54.39%
NFLX cashflow::investing -24.25% 34.74% -20.75% -17.21% -6.89% -12.52% -3.50%
NFLX cashflow::realfcf_01_YoY -49.84% 4.96% -16.45% 0.71% -7.92% 10.02% inf
NFLX cashflow::realfcf_03_YoY 0.0 -79.52% 0.0 0.0 inf inf inf
NFLX cashflow::realfcf_05_YoY 0.0 0.0 inf inf inf inf inf
NFLX cashflow::realfcf_10_YoY inf inf inf inf inf inf 0.0
NFLX income::net_01_YoY 13.52% -19.10% -34.88% 12.66% 1.86% 3.76% inf
NFLX income::net_03_YoY -15.94% 17.98% -80.89% -79.58% inf inf inf
NFLX income::net_05_YoY -80.76% 7.53% inf inf inf inf inf
NFLX income::net_10_YoY inf inf inf inf inf inf 0.0
NFLX income::operating_01_YoY 16.88% -12.29% -33.87% 10.24% 9.88% 2.98% inf
NFLX income::operating_03_YoY -15.14% 23.06% -81.20% -79.77% inf inf inf
NFLX income::operating_05_YoY 40.27% 8.78% inf inf inf inf inf
NFLX income::operating_10_YoY inf inf inf inf inf inf 0.0
NFLX roiic_cashflow::fcf_3 17.02% 11.99% 11.65% 10.45% inf inf inf
NFLX roiic_cashflow::fcf_5 13.31% 14.45% inf inf inf inf inf
NFLX roiic_cashflow::fcf_9 inf inf inf inf inf inf inf
NFLX roiic_cashflow::operating_3 17.37% 12.11% 12.12% 10.69% inf inf inf
NFLX roiic_cashflow::operating_5 13.64% 14.94% inf inf inf inf inf
NFLX roiic_cashflow::operating_9 inf inf inf inf inf inf inf
NFLX roiic_cashflow::realfcf_3 16.75% 11.53% 11.25% 10.01% inf inf inf
NFLX roiic_cashflow::realfcf_5 13.12% 13.17% inf inf inf inf inf
NFLX roiic_cashflow::realfcf_9 inf inf inf inf inf inf inf
NFLX roiic_income::net_3 26.70% 13.87% 15.20% 16.42% inf inf inf
NFLX roiic_income::net_5 41.50% 2.91% inf inf inf inf inf
NFLX roiic_income::net_9 inf inf inf inf inf inf inf
NFLX roiic_income::operating_3 16.89% 17.92% 15.26% 15.21% inf inf inf
NFLX roiic_income::operating_5 51.00% 1.87% inf inf inf inf inf
NFLX roiic_income::operating_9 inf inf inf inf inf inf inf
NFLX roiif_cashflow::fcf_3 14.30% 11.20% 10.85% 16.50% inf inf inf
NFLX roiif_cashflow::fcf_5 12.72% 21.20% inf inf inf inf inf
NFLX roiif_cashflow::fcf_9 inf inf inf inf inf inf inf
NFLX roiif_cashflow::operating_3 14.24% 11.12% 10.93% 17.17% inf inf inf
NFLX roiif_cashflow::operating_5 12.80% 22.02% inf inf inf inf inf
NFLX roiif_cashflow::operating_9 inf inf inf inf inf inf inf
NFLX roiif_cashflow::realfcf_3 14.39% 11.25% 10.75% 15.19% inf inf inf
NFLX roiif_cashflow::realfcf_5 12.78% 18.98% inf inf inf inf inf
NFLX roiif_cashflow::realfcf_9 inf inf inf inf inf inf inf
NFLX roiif_income::net_3 -1.57% -9.85% 9.64% 29.74% inf inf inf
NFLX roiif_income::net_5 20.99% 14.73% inf inf inf inf inf
NFLX roiif_income::net_9 inf inf inf inf inf inf inf
NFLX roiif_income::operating_3 -9.19% -6.64% 9.88% 27.46% inf inf inf
NFLX roiif_income::operating_5 24.12% 13.57% inf inf inf inf inf
NFLX roiif_income::operating_9 inf inf inf inf inf inf inf
Notes on the above Report:
StockMarketPrice: is the price of the Stock in December first trading day(approx) of the associated year
eps: If a Stock has multiple eps values, we use value from class a eps, if not continued operations attributable eps and so on [diluted is preferred over basic]
Caution:: 0 value in revenue means we do not have data for the year for the ticker
0 value most likely means we had a data issue and could not find the field value in the particular year

9. (new beta feature) Predictions on CAGR based fundamental drivers for NFLX price: 973.03 as of date: 2025-04-18 Current Market Price: 973.03 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9_year PredictedStockPriceToday_9Y CAGR_5_year PredictedStockPriceToday_5Y CAGR_3_year PredictedStockPriceToday_3Y
NFLX revenue 21.46 % 658.04 14.11 % 626.02 9.51 % 791.18
NFLX cashflow::operating 31.58 % 0.00B 35.39 % 0.00B 165.66 % 0.00B
NFLX netincome 60.59 % 0.00B 36.08 % 0.00B 19.41 % 0.00B
NFLX operatingincome 48.0 % 0.00B 31.95 % 0.00B 18.92 % 0.00B
NFLX equity 30.7 % 0.00B 26.69 % 0.00B 16.01 % 940.59
NFLX retained_earnings 47.59 % 0.00B 45.43 % 0.00B 35.12 % 0.00B
NFLX shares_calc 0.0 % 114.38 -0.5 % 315.56 -1.18 % 581.36
Notes on the above Report:
StockMarketPrice: is the price of the Stock in December first trading day(approx) of the associated year
eps: If a Stock has multiple eps values, we use value from class a eps, if not continued operations attributable eps and so on [diluted is preferred over basic]
Caution:: 0 value in revenue means we do not have data for the year for the ticker
0 value most likely means we had a data issue and could not find the field value in the particular year


Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List(new)

Join the 1,000+ Sleep Well Investors friends simplifying their investing decisions with SecDiver.com and SleepWellInvesting 🛌

*No account required, We promise to be respectful of your time and never spam you...