Valuation Netflix, Inc. Mexican S.E.

Stocks

End-of-day quote Mexican S.E. Other stock markets 05/08/2026			5-day change	1st Jan Change
1,277.03 ^MXN	+0.75%		-0.48%	-24.66%

12:32am	Warner Bros. Posts Surprise Quarterly Profit Amid Streaming Gains; Paramount Deal Gets UK Clearance	MT
09:08pm	Warner Bros' revenue disappoints on soft ad sales, weak box-office performance	RE

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	308,964	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-22.23%	-	-
Enterprise Value (EV) ¹	276,217	139,522	220,503	387,001	402,692	313,843	307,836	295,394
Change	-	-49.49%	58.04%	75.51%	4.05%	-22.06%	-1.91%	-4.04%
P/E	53.6x	29.6x	40.5x	44.9x	37.1x	20.7x	19.5x	16.3x
PBR	17.3x	6.4x	10.4x	15.8x	15x	10x	8.39x	6.89x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	3.02x	0.8x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	6.03x	5.42x	4.92x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	6.13x	5.4x	4.7x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	18.4x	15.3x	12.7x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	19.5x	16.1x	13.3x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	24.4x	21.7x	17.8x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	4.1%	4.61%	5.63%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.582	3.813	4.564
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	29,698	31,616	33,723	39,001	45,183	51,209	57,006	62,801
EBITDA ¹	6,806	6,545	7,650	11,019	14,028	17,042	20,084	23,326
EBIT ¹	6,195	5,633	6,954	10,418	13,327	16,125	19,127	22,224
Net income ¹	5,116	4,492	5,408	8,712	10,981	15,258	15,843	18,433
Net Debt ¹	9,365	8,295	7,405	5,999	5,400	4,879	-1,128	-13,570
Reference price ²	60.24	29.49	48.69	89.13	93.76	74.20	74.20	74.20
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	16.52x	4.5x	10.51x	1.25%	563B
NETFLIX, INC.	20.72x	6.13x	18.42x	-.--%	309B
UBER TECHNOLOGIES, INC.	22.21x	2.43x	12.43x	-.--%	139B
SK SQUARE CO., LTD.	3.87x	80.67x	2.91x	0.14%	104B
PROSUS N.V.	11.43x	8.63x	100.78x	0.59%	101B
SPOTIFY TECHNOLOGY S.A.	34.13x	3.95x	25.85x	-.--%	99.14B
AIRBNB, INC.	29.95x	5.68x	16.06x	-.--%	90.5B
DOORDASH, INC.	81.64x	4.8x	23.45x	-.--%	90.31B
NASPERS LIMITED	9.29x	3.08x	48.42x	0.66%	41.47B
Average	25.53x	13.32x	28.76x	0.29%	170.83B
Weighted average by Cap.	22.25x	10.06x	20.81x	0.52%