Valuation Netflix, Inc. Mexican S.E.

Stocks

End-of-day quote Mexican S.E. 2026-09-08			5-day change	1st Jan Change
1,295.32 ^MXN	-2.68%		-5.69%	-23.58%

08:22am	'The Polygamist' surprise success helps spur Netflix South Africa titles	RE
Sep. 08	Netflix to Disclose Box Office Numbers for Six Upcoming Films	MT

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	319,666	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-19.54%	-	-
Enterprise Value (EV) ¹	276,217	139,522	220,503	387,001	402,692	324,601	319,722	306,096
Change	-	-49.49%	58.04%	75.51%	4.05%	-19.39%	-1.5%	-4.26%
P/E	53.6x	29.6x	40.5x	44.9x	37.1x	21.4x	20.1x	16.8x
PBR	17.3x	6.4x	10.4x	15.8x	15x	10.1x	8.69x	7.3x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	3.11x	0.8x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	6.24x	5.61x	5.09x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	6.34x	5.61x	4.87x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	19x	15.9x	13.2x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	20.1x	16.7x	13.7x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	25.2x	22.6x	18.4x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	3.96%	4.43%	5.43%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.584	3.816	4.58
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	29,698	31,616	33,723	39,001	45,183	51,221	57,006	62,807
EBITDA ¹	6,806	6,545	7,650	11,019	14,028	17,047	20,067	23,264
EBIT ¹	6,195	5,633	6,954	10,418	13,327	16,131	19,149	22,283
Net income ¹	5,116	4,492	5,408	8,712	10,981	15,266	15,855	18,468
Net Debt ¹	9,365	8,295	7,405	5,999	5,400	4,936	56.59	-13,570
Reference price ²	60.24	29.49	48.69	89.13	93.76	76.77	76.77	76.77
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	15.05x	4.01x	9.26x	1.36%	500B
NETFLIX, INC.	21.42x	6.34x	19.04x	-.--%	320B
UBER TECHNOLOGIES, INC.	22.39x	2.62x	13.32x	-.--%	149B
SPOTIFY TECHNOLOGY S.A.	37.25x	4.37x	28.91x	-.--%	109B
SK SQUARE CO., LTD.	3.04x	82.68x	2.31x	0.14%	111B
AIRBNB, INC.	32.94x	6.47x	18.19x	-.--%	103B
DOORDASH, INC.	76.82x	4.6x	21.9x	-.--%	86.85B
PROSUS N.V.	10x	7.46x	89.57x	0.67%	89.05B
NASPERS LIMITED	7.99x	3.05x	63.21x	0.75%	34.82B
Average	25.21x	13.51x	29.52x	0.32%	166.9B
Weighted average by Cap.	22.19x	10.60x	20.01x	0.52%