| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 45.18B | 39.00B | 33.72B | 31.62B | 29.70B |
| Gross Profit | 21.91B | 17.96B | 14.01B | 12.45B | 12.37B |
| EBITDA | 30.25B | 26.31B | 21.51B | 20.33B | 19.04B |
| Net Income | 10.98B | 8.71B | 5.41B | 4.49B | 5.12B |
Balance Sheet | |||||
| Total Assets | 55.60B | 53.63B | 48.73B | 48.59B | 44.58B |
| Cash, Cash Equivalents and Short-Term Investments | 9.06B | 9.58B | 7.14B | 6.06B | 6.03B |
| Total Debt | 14.46B | 17.99B | 16.97B | 14.35B | 18.12B |
| Total Liabilities | 28.98B | 28.89B | 28.14B | 27.82B | 28.74B |
| Stockholders Equity | 26.62B | 24.74B | 20.59B | 20.78B | 15.85B |
Cash Flow | |||||
| Free Cash Flow | 9.46B | 6.92B | 6.93B | 1.62B | -131.97M |
| Operating Cash Flow | 10.15B | 7.36B | 7.27B | 2.03B | 392.61M |
| Investing Cash Flow | 1.04B | -2.18B | 541.75M | -2.08B | -1.34B |
| Financing Cash Flow | -10.35B | -4.07B | -5.95B | -664.25M | -1.15B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
76 Outperform | $329.50B | 32.73 | 42.76% | ― | 15.49% | 35.54% | |
69 Neutral | $187.87B | 15.62 | 11.65% | 1.10% | 3.61% | 152.34% | |
68 Neutral | $22.80B | 13.47 | 16.87% | 0.75% | 14.91% | 9.30% | |
68 Neutral | $72.29B | 154.05 | 1.36% | ― | -4.29% | ― | |
64 Neutral | $12.93B | 160.57 | 3.43% | ― | 16.61% | 83.98% | |
60 Neutral | $48.67B | 4.58 | -11.27% | 4.14% | 2.83% | -41.78% | |
50 Neutral | $11.47B | -38.94 | -1.90% | 1.48% | -0.48% | 97.09% |
On January 19, 2026, Netflix entered into an amended merger agreement under which it would have acquired a reorganized Warner Bros. Discovery entity holding the company’s Streaming & Studios businesses, leaving WBD’s Global Linear Networks and certain other assets separated. This structure was designed to make the retained WBD streaming and studio operations a wholly owned Netflix subsidiary, supported by a package of committed bridge and term financing arrangements.
However, on February 26, 2026, Warner Bros. Discovery notified Netflix that a revised offer from Paramount Skydance Corporation constituted a superior proposal under the merger agreement. Netflix waived its right to negotiate changes, and on February 27, 2026, WBD terminated the deal with Netflix to sign a merger agreement with Paramount Skydance, triggering a $2.8 billion termination fee payable to Netflix.
Concurrent with the termination of the merger agreement on February 27, 2026, all related financing commitments arranged by Netflix, including a bridge commitment letter, incremental bridge facility, a 2025 revolving credit facility and a delayed draw term loan, were automatically canceled. These facilities had been intended to fund the proposed acquisition and associated costs, so their termination effectively unwinds the capital structure Netflix had put in place for the abandoned transaction.
The most recent analyst rating on (NFLX) stock is a Buy with a $120.00 price target. To see the full list of analyst forecasts on Netflix stock, see the NFLX Stock Forecast page.
On January 19–20, 2026, Netflix and Warner Bros. Discovery amended their merger agreement to convert Netflix’s pending acquisition of Warner Bros. into a simplified, all-cash deal valued at $27.75 per WBD share, with WBD investors also set to receive shares in Discovery Global after its planned spin-off. The revised structure, unanimously approved by both boards, is financed through a larger $42.2 billion bridge facility alongside cash and existing credit lines, is designed to increase value certainty for WBD shareholders, accelerate a stockholder vote now targeted by April 2026, and preserve Netflix’s balance sheet while it absorbs WBD’s retained streaming and studios business; the transaction, expected to close 12–18 months after the original 2025 agreement, remains subject to regulatory approvals, completion of the Discovery Global separation, and WBD stockholder approval, and would significantly expand Netflix’s production capacity and competitive position in global film and television.
The most recent analyst rating on (NFLX) stock is a Buy with a $125.00 price target. To see the full list of analyst forecasts on Netflix stock, see the NFLX Stock Forecast page.
On December 19, 2025, Netflix replaced part of a previously arranged bridge financing with longer-term, lower-cost debt facilities to support its pending merger with Warner Bros. Discovery. The company entered into a $5 billion senior unsecured revolving credit facility that can be drawn for the cash portion of the merger purchase price, related transaction fees, refinancing of certain existing debt, and general corporate purposes, with flexible borrowing, prepayment and maturity extension options and interest rates linked to Netflix’s credit rating. On the same date, Netflix also secured a total of $20 billion in senior unsecured delayed draw term loan facilities, split between two- and three-year tranches, likewise earmarked primarily for funding the merger consideration and related expenses, and carrying rating-based pricing and standard financial covenants, including a minimum interest coverage ratio; together, these new facilities meaningfully de-risk the merger financing, improve funding visibility, and reduce reliance on more expensive bridge commitments for Netflix and its stakeholders.
The most recent analyst rating on (NFLX) stock is a Buy with a $125.00 price target. To see the full list of analyst forecasts on Netflix stock, see the NFLX Stock Forecast page.
On December 4, 2025, Netflix announced an agreement to acquire Warner Bros. Discovery, Inc. (WBD) for a total enterprise value of $82.7 billion, following the separation of WBD’s Global Networks division. This strategic acquisition aims to combine Netflix’s streaming capabilities with Warner Bros.’ extensive library and franchises, enhancing Netflix’s content offerings and strengthening its position in the entertainment industry. The transaction, which is expected to close in 12-18 months, will provide more choice and value for consumers, create opportunities for the creative community, and generate significant shareholder value.
The most recent analyst rating on (NFLX) stock is a Buy with a $152.00 price target. To see the full list of analyst forecasts on Netflix stock, see the NFLX Stock Forecast page.