Edwyn

Tools

Edwyn Search companies, tickers, CIKs…⌘K

Loading stock comparison…

Workspace›Comparisons›

Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.

vs

On this page

Footer

Edwyn

Build private company valuation reports, benchmark startup comps, uncover intrinsic value, and analyze data sourced directly from the SEC EDGAR database.

Subscribe to our newsletter

Get the latest financial trends sent to your inbox.

Email address

Products

Stock Comparisons
Valuation Reports
EDGAR Database

Guides

What is Enterprise Value?
What is Intrinsic Value?
How much is my company worth?
Valuation practice quiz

Company

About
Investing Ideas
Contact us
Register

Legal

Privacy
Terms

© Edwyn, LLC. All rights reserved.

www.edwyn.app is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.edwyn.app represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Edwyn, LLC be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.edwyn.app, or relating to the use of, or inability to use, www.edwyn.app or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.

Edwyn

Contact us What is Enterprise Value?What is Intrinsic Value?

Tesla vs GM Apple vs Microsoft Nvidia vs AMD

Edwyn

Tools

Public Company Financials

Stock Comparison

Investing Ideas

Intrinsic Value Calculator

Private Valuation Reports

Tesla vs GM Apple vs Microsoft Nvidia vs AMD

COTY US INC vs. NETFLIX INC (NFLX) Stock Comparison & Valuation | Edwyn

Workspace›Comparisons›Coty Us Inc vs NFLX

Coty Us Inc vs NFLX: valuation and financial comparison

Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.

Coverage medium · 60%Data state: stale

Change companies

Coty Us Inc

Latest annual filing · View financials

—

Price unavailable

vs

vs

Netflix Inc

NFLX

FY 2025 · Mkt capMarket cap $3.71T · View financials

Decision snapshot: Coty Us Inc stock price vs NFLX: inconclusive Relative valuation is incomplete for this pair. Review the available filing metrics before drawing a conclusion.

Open Coty Us Inc model

Fair value engine Smart diff Side-by-side financials Historical trends Enterprise value Intrinsic value (DCF)Solvency Relative positioning High-level analysis Related research More comparisons

On this page

Fair value engine Smart diff Side-by-side financials Historical trends Enterprise value Intrinsic value (DCF)Solvency Relative positioning High-level analysis Related research More comparisons

Data from SEC EDGAR. Prices delayed 15 min.

Quick read

Fair value engine

Each company valued on the other's multiple, then compared with the market price.

Coty Us Inc · current price

—Price unavailable

Implied fair value · at NFLX's multiple

—

Needs EPS (TTM).

NFLX · current priceP/E 352.30x

$891.32Latest available close

Implied fair value · at Coty Us Inc's multiple

—

Needs Coty Us Inc P/E.

Engine logicCoty Us Incvalued onNFLX’smultiple

Metric by metric

Smart diff

Where each company leads, and how wide the gap is.

—

Price unavailable

$891.32

As of 2024-12-31

6 metrics shown

MetricCoty Us IncNFLXLeads · spread

Revenue growth (YoY)

Higher is better

N/M

15.9%

Insufficient dataN/M—

Gross margin

Pricing power

N/M

2.6%

Insufficient dataN/M—

EBITDA margin

Operating leverage

N/M

31.3%

Insufficient dataN/M—

EV/Revenue

Lower is better

N/M

82.26x

Insufficient dataN/M—

P/E

Not comparable

N/M

352.30x

Not comparableN/M—

Net debt / EBITDA

Lower leverage

N/M

0.4

Insufficient dataN/M—

Statements

Side-by-side financials

Core statements aligned to each company's latest fiscal year.

Income statement · USDCoty Us IncNFLX · FY 2025Delta

Revenue—$45.18BN/A

Gross profit—$1.16BN/A

Operating income—$13.33BN/A

EBITDA—$14.14BN/A

Net income—$10.98BN/A

EPS—2.5N/A

Revenue growth—15.9%N/A

Gross margin—2.6%N/A

Operating margin—29.5%N/A

EBITDA margin—31.3%N/A

Net margin—24.3%N/A

SEC periods: Coty Us Inc Latest annual filing · NFLX FY 2025 (ended Dec 31, 2025). Fiscal years are not aligned.

Trendline

Historical trends

Ten fiscal years of revenue, earnings, and margins before underwriting a re-rating.

Coty Us IncNFLX

Price framework

Enterprise value

Market cap plus debt, less cash.

Coty Us Inc

—

Market cap: —
Debt: +$0.00
Cash: −$0.00

Netflix Inc

$3.72T

Market cap: $3.71T
Debt: +$14.46B
Cash: −$9.06B

Capital structure 100% equity / 0% debt · EV / Revenue 82.26x · EV / EBITDA 262.83x

Price framework

Intrinsic value (DCF)

Discounted free cash flow, then bridged to a per-share price. Same assumptions applied to both companies.

COTY US INC · implied price per share

Cash flow and years must be positive.

NETFLIX INC · implied price per share

$26.49−97.0% vs $891.32

$115.69B intrinsic value÷4.16B shares=$26.49

Bear

$22.51

Base

$26.49

Bull

$30.46

Profit base$14B

Growth10.0%

Discount rate12.0%

Horizon5y

Balance sheet health

Solvency

Financial health checks to separate durable balance sheets from potential value traps.

Piotroski F-Score

Financial strength on a 0–9 scale.

Coty Us Inc · not enough data.

6/ 9 · NFLXModerate

Altman Z-Score

Bankruptcy-risk signal from balance sheet and earnings power.

79.55

NFLX

Safe zone

Distress <1.8Grey 1.8–3.0Safe >3.0

Liquidity and leverageCoty Us IncNFLXLeads

Debt / equity

Total debt against shareholders' equity

—

0.54x

Net debt / EBITDA

Leverage against operating earnings

—

0.38x

Cash and equivalents

Liquid reserves on the balance sheet

—

$9.06B

Total debt

Interest-bearing obligations outstanding

—

$14.46B

Comparable set

Relative positioning

Where the pair sits against the wider comparable set.

Apple Inc.

Amazon Com Inc

Comcast Corp

Walt Disney Co

Live Nation Entertainment, Inc.

Keep comparing

More comparisons

Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.

Apple Inc.

Coty Us Inc vs AAPL

AMAZON COM INC

Coty Us Inc vs AMZN

COMCAST CORP

Coty Us Inc vs CMCSA

Walt Disney Co

Coty Us Inc vs DIS

Warner Bros. Discovery, Inc.

Coty Us Inc vs WBD

Live Nation Entertainment, Inc.

Coty Us Inc vs LYV

$82.67-0.07%

Live quote

LLM-powered synthesis

High-level analysis

An on-demand narrative read of the same deterministic data.

AI synthesis is not available yet

The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.

1Deep interpretation of current valuation multiples
2Analysis of fundamental margins and balance sheet signals
3Key structural risks and actionable takeaways