Valuation Netflix, Inc. Santiago S.E.

Stocks

End-of-day quote Santiago S.E. Other stock markets 28/07/2026			5-day change	1st Jan Change
66,415.00 ^CLP	+5.42%		+5.42%	-23.04%

07-29	Netflix Paying $200 Million to Broadcast 2027 Women's World Cup	MT
07-29	Netflix Paying $200 Million to Broadcast 2027 Women's World Cup, Bloomberg Reports	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	306,591	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-22.83%	-	-
Enterprise Value (EV) ¹	276,217	139,522	220,503	387,001	402,692	311,470	305,463	293,021
Change	-	-49.49%	58.04%	75.51%	4.05%	-22.65%	-1.93%	-4.07%
P/E	53.6x	29.6x	40.5x	44.9x	37.1x	20.6x	19.3x	16.1x
PBR	17.3x	6.4x	10.4x	15.8x	15x	9.92x	8.32x	6.84x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	2.98x	0.8x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	5.99x	5.38x	4.88x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	6.08x	5.36x	4.67x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	18.3x	15.2x	12.6x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	19.3x	16x	13.2x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	24.2x	21.4x	17.5x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	4.14%	4.67%	5.7%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.581	3.813	4.563
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	16,128	19,131	22,232
Net income ¹	5,116	4,492	5,408	8,712	10,981	15,265	15,852	18,447
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	73.63	73.63	73.63
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	20/01/22	19/01/23	23/01/24	21/01/25	20/01/26	-	-	-

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	15.04x	4.09x	9.56x	1.37%	512B
UBER TECHNOLOGIES, INC.	23.25x	2.49x	12.9x	-.--%	144B
SPOTIFY TECHNOLOGY S.A.	35.11x	4.3x	28.32x	-.--%	105B
PROSUS N.V.	10.81x	7.96x	91.13x	0.64%	92.92B
AIRBNB, INC.	30.11x	5.72x	16.16x	-.--%	90.87B
DOORDASH, INC.	76.85x	4.52x	22.05x	-.--%	85.19B
SK SQUARE CO., LTD.	3.2x	62.52x	2.26x	0.17%	83.72B
NASPERS LIMITED	8.33x	2.76x	43.37x	0.74%	37.19B
ETERNAL LIMITED	768.21x	4.98x	235.38x	-.--%	29.66B
Average	107.88x	11.04x	51.24x	0.32%	131.19B
Weighted average by Cap.	40.98x	8.50x	25.69x	0.68%