Valuation Netflix, Inc. Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-11-13			5-day change	1st Jan Change
2.120 ^THB	-2.75%		-1.85%	-28.38%

06:01am	CULTURE CURRENT-Debora Cahn on diplomacy in an age of political upheaval	RE
11-11	Netflix Insider Sold Shares Worth $1,737,551, According to a Recent SEC Filing	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	255,208	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-35.76%	-	-
Enterprise Value (EV) ¹	276,217	139,522	220,503	387,001	402,692	262,242	257,068	249,855
Change	-	-49.49%	58.04%	75.51%	4.05%	-34.88%	-1.97%	-2.81%
P/E	53.6x	29.6x	40.5x	44.9x	37.1x	17.3x	16.5x	13.8x
PBR	17.3x	6.4x	10.4x	15.8x	15x	8.58x	7.46x	6.44x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.4x	3.23x	0.7x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	4.99x	4.51x	4.1x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	5.13x	4.54x	4.02x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	15.4x	13x	11x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	16.2x	13.6x	11.5x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	21x	19x	15.7x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	4.77%	5.26%	6.35%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.584	3.767	4.491
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	29,698	31,616	33,723	39,001	45,183	51,124	56,601	62,182
EBITDA ¹	6,806	6,545	7,650	11,019	14,028	17,059	19,719	22,743
EBIT ¹	6,195	5,633	6,954	10,418	13,327	16,203	18,866	21,795
Net income ¹	5,116	4,492	5,408	8,712	10,981	15,172	15,545	18,022
Net Debt ¹	9,365	8,295	7,405	5,999	5,400	7,034	1,860	-5,353
Reference price ²	60.24	29.49	48.69	89.13	93.76	62.15	62.15	62.15
Nbr of stocks (in thousands)	4,429,522	4,450,205	4,376,797	4,274,581	4,237,323	4,106,326	-	-
Announcement Date	1/20/22	1/19/23	1/23/24	1/21/25	1/20/26	-	-	-

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.($)
ALPHABET INC.	15.12x	7x	15.15x	0.3%	3,618B
META PLATFORMS, INC.	22.03x	6.43x	11.55x	0.34%	1,640B
MASTERCARD, INC.	33.68x	15.68x	24.81x	0.53%	576B
TENCENT HOLDINGS LIMITED	13.39x	3.54x	8.2x	1.53%	443B
NETFLIX, INC.	17.34x	5.13x	15.37x	-.--%	255B
ALIBABA GROUP HOLDING LIMITED	18.31x	1.28x	8.61x	1.15%	235B
SHOPIFY INC.	92.37x	12.01x	65.64x	-.--%	189B
UBER TECHNOLOGIES, INC.	26.76x	2.53x	12.77x	-.--%	142B
SPOTIFY TECHNOLOGY S.A.	47.14x	5.49x	36.23x	-.--%	126B
Average	31.79x	6.57x	22.04x	0.43%	803B
Weighted average by Cap.	21.06x	7.12x	16.12x	0.4%