Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · Mkt capMarket cap $3.71T · View financials
Decision snapshot: TDOC stock price vs NFLX: inconclusive — current versus $1.16K implied using P/S multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at NFLX's multiple
Implied fair value · at TDOC's multiple
Needs TDOC P/S.
Live quote
As of 2024-12-31
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Lower is better
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: TDOC FY 2025 (ended Dec 31, 2025) · NFLX FY 2025 (ended Dec 31, 2025).
Trendline
15 fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 100% equity / 0% debt · EV / Revenue 82.26x · EV / EBITDA 262.83x
Price framework
Discounted free cash flow, then bridged to a per-share price. Same assumptions applied to both companies.
TELADOC HEALTH, INC. · implied price per share
Bear
$12.79
Base
$15.04
Bull
$17.30
NETFLIX INC · implied price per share
Bear
$22.51
Base
$26.49
Bull
$30.46
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
0.06x
0.54x
Net debt / EBITDA
Leverage against operating earnings
-2.27x
0.38x
Cash and equivalents
Liquid reserves on the balance sheet
$835.63M
$9.06B
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
Hims & Hers Health, Inc.
TDOC vs HIMS
GoodRx Holdings, Inc.
TDOC vs GDRX
Cigna Group
TDOC vs CI
VEEVA SYSTEMS INC
TDOC vs VEEV
Apple Inc.
TDOC vs AAPL
AMAZON COM INC
TDOC vs AMZN
COMCAST CORP
TDOC vs CMCSA
Walt Disney Co
TDOC vs DIS
Warner Bros. Discovery, Inc.
TDOC vs WBD
Live Nation Entertainment, Inc.
TDOC vs LYV
$86.98M
$14.46B
Live quote
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.
