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%

11:12pm	Netflix Paying $200 Million to Broadcast 2027 Women's World Cup	MT
11:11pm	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	2,66,852	1,31,228	2,13,097	3,81,002	3,97,291	3,01,428	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-24.13%	-	-
Enterprise Value (EV) ¹	2,76,217	1,39,522	2,20,503	3,87,001	4,02,692	3,06,306	3,00,300	2,87,858
Change	-	-49.49%	58.04%	75.51%	4.05%	-23.94%	-1.96%	-4.14%
P/E	53.6x	29.6x	40.5x	44.9x	37.1x	20.2x	19x	15.9x
PBR	17.3x	6.4x	10.4x	15.8x	15x	9.76x	8.18x	6.72x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	2.93x	0.8x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	5.89x	5.29x	4.8x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	5.98x	5.27x	4.58x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	18x	15x	12.3x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	19x	15.7x	12.9x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	23.8x	21.1x	17.2x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	4.21%	4.75%	5.81%
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	72.39	72.39	72.39
Nbr of stocks (in thousands)	44,29,522	44,50,205	43,76,797	42,74,581	42,37,323	41,63,940	-	-
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%	51TCr
UBER TECHNOLOGIES, INC.	23.25x	2.49x	12.9x	-.--%	14TCr
SPOTIFY TECHNOLOGY S.A.	35.11x	4.3x	28.32x	-.--%	11TCr
PROSUS N.V.	10.81x	7.96x	91.13x	0.64%	9.29TCr
AIRBNB, INC.	30.11x	5.72x	16.16x	-.--%	9.09TCr
DOORDASH, INC.	76.85x	4.52x	22.05x	-.--%	8.52TCr
SK SQUARE CO., LTD.	3.2x	62.52x	2.26x	0.17%	8.37TCr
NASPERS LIMITED	8.33x	2.76x	43.37x	0.74%	3.72TCr
ETERNAL LIMITED	768.21x	4.98x	235.38x	-.--%	2.97TCr
Average	107.88x	11.04x	51.24x	0.32%	13.12TCr
Weighted average by Cap.	40.98x	8.50x	25.69x	0.68%