Valuation Netflix, Inc. Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-09-21			5-day change	1st Jan Change
2.380 ^THB	-2.46%		-9.16%	-20.13%

08:04pm	Paramount's legal win sets the stage for a Hollywood shakeup	RE
Sep. 21	Communications Services Up After Hollywood Merger Deal - Communications Services Roundup	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	266,852	131,228	213,097	381,002	397,291	305,467	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-23.11%	-	-
Enterprise Value (EV) ¹	276,217	139,522	220,503	387,001	402,692	310,402	306,441	291,897
Change	-	-49.49%	58.04%	75.51%	4.05%	-22.92%	-1.28%	-4.75%
P/E	53.6x	29.6x	40.5x	44.9x	37.1x	20.5x	19.2x	16.1x
PBR	17.3x	6.4x	10.4x	15.8x	15x	9.67x	8.3x	6.98x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	2.99x	0.8x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	5.96x	5.36x	4.87x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	6.06x	5.38x	4.65x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	18.2x	15.3x	12.5x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	19.2x	16x	13.1x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	24.1x	21.6x	17.6x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	4.15%	4.62%	5.7%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.584	3.814	4.57
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	29,698	31,616	33,723	39,001	45,183	51,221	57,005	62,787
EBITDA ¹	6,806	6,545	7,650	11,019	14,028	17,047	20,052	23,316
EBIT ¹	6,195	5,633	6,954	10,418	13,327	16,131	19,144	22,261
Net income ¹	5,116	4,492	5,408	8,712	10,981	15,266	15,846	18,446
Net Debt ¹	9,365	8,295	7,405	5,999	5,400	4,936	974.8	-13,570
Reference price ²	60.24	29.49	48.69	89.13	93.76	73.36	73.36	73.36
Nbr of stocks (in thousands)	4,429,522	4,450,205	4,376,797	4,274,581	4,237,323	4,163,940	-	-
Announcement Date	1/20/22	1/19/23	1/23/24	1/21/25	1/20/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TENCENT HOLDINGS LIMITED	14.82x	3.95x	9.15x	1.38%	493B
NETFLIX, INC.	20.47x	6.06x	18.21x	-.--%	305B
UBER TECHNOLOGIES, INC.	21.87x	2.54x	12.92x	-.--%	145B
SPOTIFY TECHNOLOGY S.A.	36.93x	4.31x	28.16x	-.--%	106B
SK SQUARE CO., LTD.	3.03x	82.31x	2.29x	0.14%	108B
AIRBNB, INC.	31.4x	6.15x	17.28x	-.--%	98.37B
PROSUS N.V.	10.16x	7.34x	88.19x	0.67%	87.43B
DOORDASH, INC.	75x	4.43x	21.12x	-.--%	83.99B
NASPERS LIMITED	7.63x	2.9x	60.16x	0.79%	32.84B
Average	24.59x	13.33x	28.61x	0.33%	162.25B
Weighted average by Cap.	21.57x	10.43x	19.41x	0.53%