Using the industry peer median P/E multiple (trailing + forward), Netflix, Inc. (NFLX) has a fair value of $111.32 based on 4 comparable companies in the Entertainment industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing P/E | Forward P/E | |
|---|---|---|---|
| Netflix, Inc.NFLX | 406,999 | 37.3x | 29.9x |
| The Walt Disney CompanyDIS | 168,374 | 13.9x | 14.4x |
| Warner Bros. Discovery, Inc.WBD | 67,367 | 93.7x | — |
| TKO Group Holdings, Inc.TKO | 15,185 | 85.1x | 38.3x |
| News CorporationNWSA | 13,708 | 11.7x | 23.1x |
| Industry Median | 49.5x | 23.1x | |
| (*) Profit after tax | 10,981 | 13,607 | |
| Equity Value | 543,533 | 417,663 | |
| (/) Outstanding shares | 4,317 | 4,317 | |
| Fair Price | $126 | $97 | |
This P/E relative valuation uses the industry peer median Price-to-Earnings ratio to estimate fair value. Both trailing (last 12 months) and forward (next fiscal year analyst estimates) P/E multiples are computed independently.
The industry median trailing P/E is applied to the company's TTM net income, and the forward P/E to analyst-estimated net income. Each produces an equity value divided by shares outstanding to yield a fair price per share. The selected fair value is the average of the trailing and forward legs.