Side-by-side comparison

NFLX vs TMUS — Side-by-side comparison

TMUS screens cheaper on EV/FCF, NFLX has the higher ROIC, NFLX has grown revenue faster over five years, and NFLX has the cleaner balance sheet by net debt / EBITDA.

NFLX

Netflix Inc.

Price

$88.60

Market cap

$482.6B

Day %

N/A

TMUS

T-Mobile US Inc.

Price

$191.47

Market cap

$281.9B

Day %

N/A

Peer Comparison

Target stock against 1 market-cap comparable peer.

Heat map: red worst to green best


NFLX Target	Netflix Inc.	$482.6B	35.0x	50.1x	41.3%	12.6%	20.9%	N/A	-0.7x	N/A
TMUS	T-Mobile US Inc.	$281.9B	19.7x	20.2x	7.6%	5.2%	20.4%	N/A	2.5x	N/A

NFLX implied-growth snapshot

Simple static valuation context using owner earnings yield and realized growth.

EV/FCF

50.1x

FCF yield

2.0%

5Y rev CAGR

12.6%

TMUS implied-growth snapshot

Simple static valuation context using owner earnings yield and realized growth.

EV/FCF

20.2x

FCF yield

6.4%

5Y rev CAGR

5.2%

5Y indexed stock chart

Static Recharts view indexed to 100 from available annual per-share data.

Quality Scorecard

Build-time composite score for NFLX.

Grade B

/ 100

Quality Scorecard

Build-time composite score for TMUS.

Grade C

/ 100