Valuation Netflix, Inc. Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 29/09/2026			5-day change	1st Jan Change
2.340 ^THB	-2.50%		-5.65%	-21.48%

30/09	Walt Disney to Benefit From Strong Theme Park Attendance, Cruise Fleet Expansion, BofA Says	MT
30/09	Netflix to Launch WWE Programming in Japan	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	292,725	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-26.32%	-	-
Enterprise Value (EV) ¹	276,217	139,522	220,503	387,001	402,692	297,661	293,819	279,390
Change	-	-49.49%	58.04%	75.51%	4.05%	-26.08%	-1.29%	-4.91%
P/E	53.6x	29.6x	40.5x	44.9x	37.1x	19.6x	18.5x	15.4x
PBR	17.3x	6.4x	10.4x	15.8x	15x	9.35x	8.03x	6.78x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	2.95x	0.8x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	5.72x	5.14x	4.67x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	5.81x	5.16x	4.45x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	17.5x	14.7x	12x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	18.5x	15.4x	12.6x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	23.1x	20.7x	16.8x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	4.32%	4.82%	5.95%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.584	3.808	4.556
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	29,698	31,616	33,723	39,001	45,183	51,215	56,980	62,730
EBITDA ¹	6,806	6,545	7,650	11,019	14,028	17,055	20,014	23,234
EBIT ¹	6,195	5,633	6,954	10,418	13,327	16,125	19,109	22,186
Net income ¹	5,116	4,492	5,408	8,712	10,981	15,263	15,837	18,427
Net Debt ¹	9,365	8,295	7,405	5,999	5,400	4,936	1,094	-13,335
Reference price ²	60.24	29.49	48.69	89.13	93.76	70.30	70.30	70.30
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	20/1/22	19/1/23	23/1/24	21/1/25	20/1/26	-	-	-

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	14.92x	3.98x	9.21x	1.37%	495B
NETFLIX, INC.	19.62x	5.81x	17.45x	-.--%	293B
UBER TECHNOLOGIES, INC.	21.69x	2.49x	12.67x	-.--%	142B
SK SQUARE CO., LTD.	2.97x	82.1x	2.24x	0.14%	109B
SPOTIFY TECHNOLOGY S.A.	35.73x	4.16x	27.16x	-.--%	101B
AIRBNB, INC.	29.54x	5.74x	16.12x	-.--%	92.54B
PROSUS N.V.	10.14x	7.25x	87.13x	0.68%	86.35B
DOORDASH, INC.	72.36x	4.27x	20.33x	-.--%	81.07B
NASPERS LIMITED	7.52x	2.87x	59.47x	0.8%	32.4B
Average	23.83x	13.19x	27.98x	0.33%	159.14B
Weighted average by Cap.	20.86x	10.45x	18.89x	0.54%