Valuation Netflix, Inc. Mexican S.E.

Stocks

End-of-day quote Mexican S.E. 22/09/2026			5-day change	1st Jan Change
1,247.22 ^MXN	-1.64%		-6.70%	-26.42%

23/09	Communications Services Down Amid AI Agent Worries - Communications Services Roundup	DJ
22/09	HSBC Downgrades Netflix to Hold From Buy, Adjusts Price Target to $76 From $96	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	300,470	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-24.37%	-	-
Enterprise Value (EV) ¹	276,217	139,522	220,503	387,001	402,692	305,405	301,564	287,135
Change	-	-49.49%	58.04%	75.51%	4.05%	-24.16%	-1.26%	-4.78%
P/E	53.6x	29.6x	40.5x	44.9x	37.1x	20.1x	18.9x	15.8x
PBR	17.3x	6.4x	10.4x	15.8x	15x	9.52x	8.18x	6.88x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	3.01x	0.8x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	5.87x	5.27x	4.79x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	5.96x	5.29x	4.58x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	17.9x	15.1x	12.4x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	18.9x	15.8x	12.9x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	23.7x	21.3x	17.3x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	4.21%	4.7%	5.79%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.584	3.809	4.557
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	29,698	31,616	33,723	39,001	45,183	51,219	56,985	62,738
EBITDA ¹	6,806	6,545	7,650	11,019	14,028	17,042	20,013	23,234
EBIT ¹	6,195	5,633	6,954	10,418	13,327	16,127	19,117	22,202
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	1,094	-13,335
Reference price ²	60.24	29.49	48.69	89.13	93.76	72.16	72.16	72.16
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	15.58x	4.16x	9.62x	1.31%	518B
NETFLIX, INC.	20.14x	5.96x	17.92x	-.--%	300B
UBER TECHNOLOGIES, INC.	21.59x	2.5x	12.75x	-.--%	143B
SK SQUARE CO., LTD.	3.05x	82.87x	2.31x	0.14%	110B
SPOTIFY TECHNOLOGY S.A.	35.92x	4.18x	27.32x	-.--%	103B
AIRBNB, INC.	30.45x	5.94x	16.69x	-.--%	95.4B
PROSUS N.V.	10.58x	7.62x	91.51x	0.65%	90.84B
DOORDASH, INC.	74.34x	4.39x	20.92x	-.--%	83.28B
NASPERS LIMITED	7.99x	3.02x	62.54x	0.75%	34.38B
Average	24.40x	13.40x	29.07x	0.32%	164.25B
Weighted average by Cap.	21.36x	10.54x	19.66x	0.53%