Valuation Netflix, Inc. Mexican S.E.

Stocks

End-of-day quote Mexican S.E. Other stock markets 16/06/2026			5-day change	1st Jan Change
1,354.05 ^MXN	-3.56%		-4.79%	-20.11%

06-16	Top Midday Gainers	MT
06-16	Top Midday Stories: SpaceX Surpasses Amazon in Market Cap; Yum! Brands to Sell Pizza Hut for $2.7 Billion	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	331,474	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-16.57%	-	-
Enterprise Value (EV) ¹	276,217	139,522	220,503	387,001	402,692	332,959	327,553	320,749
Change	-	-49.49%	58.04%	75.51%	4.05%	-17.32%	-1.62%	-2.08%
P/E Ratio	53.6x	29.6x	40.5x	44.9x	37.1x	21.9x	20.6x	17.2x
PBR	17.3x	6.4x	10.4x	15.8x	15x	9.85x	8.32x	6.91x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	3.13x	0.9x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	6.45x	5.78x	5.24x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	6.48x	5.71x	5.07x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	19.4x	16x	13.4x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	20.5x	16.9x	14.1x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	25.3x	23x	18.9x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	3.95%	4.35%	5.29%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.592	3.829	4.564
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	29,698	31,616	33,723	39,001	45,183	51,396	57,395	63,299
EBITDA ¹	6,806	6,545	7,650	11,019	14,028	17,128	20,430	23,952
EBIT ¹	6,195	5,633	6,954	10,418	13,327	16,266	19,417	22,673
Net income ¹	5,116	4,492	5,408	8,712	10,981	15,360	16,177	19,003
Net Debt ¹	9,365	8,295	7,405	5,999	5,400	1,485	-3,921	-10,725
Reference price ²	60.24	29.49	48.69	89.13	93.76	78.72	78.72	78.72
Nbr of stocks (in thousands)	4,429,522	4,450,205	4,376,797	4,274,581	4,237,323	4,210,799	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TENCENT HOLDINGS LIMITED	14.91x	4.09x	9.52x	1.38%	514B
UBER TECHNOLOGIES, INC.	24.73x	2.58x	13.31x	-.--%	149B
SK SQUARE CO., LTD.	5.59x	115.69x	4.3x	0.1%	131B
PROSUS N.V.	9.98x	12.38x	122.69x	0.43%	104B
SPOTIFY TECHNOLOGY S.A.	31.6x	3.83x	24.9x	-.--%	96.6B
AIRBNB, INC.	27.78x	5.21x	14.72x	-.--%	83.8B
DOORDASH, INC.	66.52x	3.91x	19.07x	-.--%	74.09B
NASPERS LIMITED	8.99x	4.18x	46.82x	0.5%	40.28B
KUAISHOU TECHNOLOGY	12.5x	0.98x	5.12x	1.69%	24.58B
Average	22.51x	16.98x	28.94x	0.46%	135.33B
Weighted average by Cap.	19.79x	16.60x	22.39x	0.68%