| Finding | Assessment |
|---|---|
| 5-Year Stock Return | $51→$108. TTM OP +167% ($5.6B→$14.9B). P/E(ttm) compressed 53x→44x. |
| Business Model | Single-platform streaming + ads. 325M+ members, $20B content spend, expanding into live events, games, podcasts. |
| Competitive Moat | WIDE 325M+ global members, $20B content flywheel, recommendation engine data moat, 15+ yr distribution in 190+ countries. |
| Past 5-YR Drivers | Ad tier launch & scaling (~$3B target 2026), pricing power from content investment, password sharing crackdown. |
| Recent Stock Move | $108, down 19% from $134 peak (Jun 2025). TTM OP QoQ decelerating (+4%). P/E re-expanded 37x→44x on Q1 beat. |
| Revenue Trend | DECELERATING Rev YoY: 16% (Q1 2026) → 13% (Q2 2026E). |
| Margin Trend | FLAT OM%: 32.3% (Q1 2026) → 32.8% (Q2 2026E). |
| TTM OP Trajectory | DECELERATING TTM OP QoQ: 4.4% (Q1 2026) → 2.3% (Q2 2026E). TTM OP $14,888M. |
| Key Opportunities | Ad revenue doubling to ~$3B in 2026, live events (WBC 31.4M viewers), <45% household penetration, ~5% TV view share. |
| Key Risks | Rev growth moderating 12-14%. WBD deal walked away. Content cost inflation. TTM OP QoQ decelerating to +2-4%. |
| Catalysts | Q2 2026 guidance ($12.6B, +13.5%). Ad revenue run-rate (~$750M/q by H2). Vertical video feed launch. NFL deal negotiations. |
| P/E(ttm) Valuation | 44x (5-yr range: 17x–57x). R40 at 48% supports premium. Upside 55x if ad scales; downside 30x if growth <12%. |
| Segment | FY25 Rev | Mix | Products | End Markets | Key Competitors |
|---|---|---|---|---|---|
| Subscriptions | ~$39B | 91% | Ad-free/ad-supported streaming, games, live events | 190+ countries, all demographics | Disney+, Amazon Prime, YouTube Premium, Apple TV+ |
| Advertising | ~$3B | 7% | Ad-supported tier, programmatic ads, brand sponsorships | Global advertisers, CPG, tech, auto | YouTube, Disney+, Amazon, Hulu |
| Other (Merch/Experiences) | ~$1B | 2% | Consumer products, Netflix Houses, licensing | Retail, experiences | Disney, Universal |
| Total FY2025 | ~$43B | 100% | 300M+ paid members globally. Co-CEOs: Ted Sarandos and Greg Peters. | ||
Content studios (Sony, Universal, Paramount)
Talent & creators
Cloud infrastructure (AWS, Open Connect CDN)
Technology partners
Advertisers
Streaming platform
Recommendation engine
Original content production
Ad tech platform
Games studio & live events
$20B content spend FY2026
300M+ paid members in 190+ countries
Advertisers (CPG, tech, auto brands)
Licensing partners
| USD | Q3'24 | Q4'24 | Q1'25 | Q2'25 | Q3'25 | Q4'25 | Q1'26 | Q2'26E |
|---|---|---|---|---|---|---|---|---|
| Quarter End | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
| Stock Price | $71 | $89 | $93 | $134 | $120 | $94 | $96 | $108 |
| Stock QoQ | +5% | +27% | +5% | +44% | -10% | -22% | +3% | +12% |
| Rev YoY | +15% | +16% | +13% | +16% | +17% | +18% | +16% | +13% |
| OM% | 30% | 22% | 32% | 34% | 34% | 25% | 32% | 33% |
| R40 (Rev YoY + OM%) | 45% | 38% | 44% | 50% | 51% | 42% | 48% | 46% |
| TTM OP ($M) | $9,641 | $10,418 | $11,132 | $12,304 | $13,262 | $13,946 | $14,556 | $14,888 |
| TTM OP QoQ | +11% | +8% | +7% | +11% | +8% | +5% | +4% | +2% |
| FCF/OP ttm | 74% | 66% | 67% | 69% | 68% | 68% | 82% | 87% |
| Debt/EBITDA | 1.6x | 1.4x | 1.3x | 1.1x | 1.0x | 1.0x | 1.0x | 1.0x |
| P/E(ttm) | 40x | 45x | 44x | 57x | 50x | 37x | 39x | 44x |
| Q3'21 | Q4'21 | Q1'22 | Q2'22 | Q3'22 | Q4'22 | Q1'23 | Q2'23 | Q3'23 | Q4'23 | Q1'24 | Q2'24 | Q3'24 | Q4'24 | Q1'25 | Q2'25 | Q3'25 | Q4'25 | Q1'26 | Q2'26E | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Quarter End | Sep21 | Dec21 | Mar22 | Jun22 | Sep22 | Dec22 | Mar23 | Jun23 | Sep23 | Dec23 | Mar24 | Jun24 | Sep24 | Dec24 | Mar25 | Jun25 | Sep25 | Dec25 | Mar26 | Jun26 |
| R40 > 40% | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | |||||||||||
| R40 accelerate | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | |||||||||
| TTM OP QoQ > 10% | ✅ | ✅ | ✅ | ✅ | ||||||||||||||||
| TTM OP QoQ accelerate | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ||||||||||||
| TTM FCF/OP > 60% | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ |
| Debt/EBITDA < 3.5 | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ |
| Total passes | 2 | 2 | 4 | 2 | 3 | 3 | 3 | 4 | 4 | 4 | 5 | 4 | 6 | 2 | 4 | 6 | 4 | 3 | 4 | 3 |
| Stock QoQ | +11% | +3% | -38% | -50% | +25% | +3% | +19% | +27% | +15% | +4% | +31% | +10% | +5% | +27% | +5% | +44% | -10% | -22% | +3% | +12% |
| P/E(ttm) | 53x | 55x | 34x | 17x | 20x | 20x | 24x | 30x | 34x | 37x | 42x | 42x | 40x | 45x | 44x | 57x | 50x | 37x | 39x | 44x |