Edwyn

Tesla vs GM Apple vs Microsoft Nvidia vs AMD

NVDA TSLA AAPL

EV Demo

Relative Valuation Lab

Change companies

Implied price gap for Netflix, Inc. vs Vail Resorts, Inc.

Live view of SEC fundamentals with peer-based benchmarks and implied valuation gaps.

TargetNFLXNetflix, Inc.View Financials

BenchmarkMTNVail Resorts, Inc.View Financials

Valuation Gap Analysis

Implied value of NFLX based on MTN multiples

Valuation Basis:

Current Price

$79.94

Live market data for NFLX

-44.1%

Downside Risk

Implied Value

$44.71

Based on MTN P/E multiple

If NFLX traded at MTN's P/E multiple, the stock would be worth $44.71

Smart diff metrics

Highlight the winner and flag when premiums are justified.

Metric	NFLX	Delta vs MTN	MTN	Context
Revenue growth (LTM)	15.9%	477.8% higher	2.7%	Growth edge
Gross margin	2.6%	95.8% lower	61.6%	Pricing power
EBITDA margin	31.3%	8.6% lower	34.2%	Operating leverage
EV/Revenue	83.41x	2941.9% higher	2.74x	Multiple premium
P/E	352.30x	1893.6% higher	17.67x	Premium justified
Net debt / EBITDA	0.4	88.4% lower	3.3	Lower leverage

Value trap detector

Quality signals that explain why a cheap stock might stay cheap.

Piotroski F-Score

Financial strength (0-9).

Netflix, Inc.6/9

Vail Resorts, Inc.6/9

Partial coverage: 8/9 checks

Altman Z-Score

Bankruptcy risk gauge.

Netflix, Inc.Safe (80.62)

DistressGreySafe

Vail Resorts, Inc.Distress (1.45)

DistressGreySafe

Enterprise value bridge

Market cap + debt - cash = EV.

NFLX Enterprise value$3.77T

Market cap $3.76TDebt $14.46BCash -$9.06B

Growth vs value matrix

Bottom-right quadrant is the sweet spot: high growth, low valuation.

EV/Revenue vs growth

Football field valuation

See where Netflix, Inc. trades vs valuation ranges.

Peer implied

$17.24 - $45.96

Historical band

$802.19 - $980.45

DCF range

$142.35 - $192.59

Data Analysis

Generate an AI-powered analysis of this comparison

Continue your research

Compare Netflix, Inc. against other peers in the industry.

AAPLApple Inc.AMZNAmazon.com, Inc.CMCSAComcast Corporation ROKURoku, Inc.

NFLX CIK: 1065280

MTN CIK: 812011