Valuation Netflix, Inc. Sao Paulo

Stocks

Market Closed - Sao Paulo Other stock markets 01:36:00 11/07/2026 am IST			5-day change	1st Jan Change
7.500 ^BRL	-3.10%		-6.72%	-27.18%

07:57am	Shares skid in Asia as oil climbs on Gulf conflict	RE
05:52am	Shares slip in Asia as oil jumps on Gulf attacks	RE

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	3,08,946	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-22.24%	-	-
Enterprise Value (EV) ¹	2,76,217	1,39,522	2,20,503	3,87,001	4,02,692	3,10,702	3,05,050	2,98,263
Change	-	-49.49%	58.04%	75.51%	4.05%	-22.84%	-1.82%	-2.22%
P/E	53.6x	29.6x	40.5x	44.9x	37.1x	20.4x	19.2x	16x
PBR	17.3x	6.4x	10.4x	15.8x	15x	9.19x	7.76x	6.44x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	2.87x	0.8x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	6.01x	5.38x	4.88x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	6.05x	5.31x	4.71x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	18.2x	14.9x	12.5x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	19.1x	15.7x	13.1x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	23.6x	21.1x	17.6x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	4.24%	4.75%	5.7%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.591	3.831	4.573
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	29,698	31,616	33,723	39,001	45,183	51,392	57,395	63,307
EBITDA ¹	6,806	6,545	7,650	11,019	14,028	17,100	20,427	23,894
EBIT ¹	6,195	5,633	6,954	10,418	13,327	16,268	19,426	22,689
Net income ¹	5,116	4,492	5,408	8,712	10,981	15,364	16,191	19,025
Net Debt ¹	9,365	8,295	7,405	5,999	5,400	1,755	-3,897	-10,683
Reference price ²	60.24	29.49	48.69	89.13	93.76	73.37	73.37	73.37
Nbr of stocks (in thousands)	44,29,522	44,50,205	43,76,797	42,74,581	42,37,323	42,10,799	-	-
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	15.44x	4.21x	9.81x	1.33%	53TCr
UBER TECHNOLOGIES, INC.	24.62x	2.62x	13.54x	-.--%	15TCr
SK SQUARE CO., LTD.	4.92x	106.94x	3.87x	0.11%	12TCr
SPOTIFY TECHNOLOGY S.A.	32.72x	3.99x	26.18x	-.--%	9.87TCr
PROSUS N.V.	10.94x	8.31x	95.04x	0.64%	9.57TCr
AIRBNB, INC.	29.23x	5.56x	15.69x	-.--%	8.82TCr
DOORDASH, INC.	75.26x	4.42x	21.6x	-.--%	8.36TCr
NASPERS LIMITED	7.56x	2.96x	45.51x	0.69%	3.98TCr
ETERNAL LIMITED	721.62x	4.67x	220.62x	-.--%	2.79TCr
Average	102.48x	15.96x	50.20x	0.31%	13.74TCr
Weighted average by Cap.	37.26x	14.67x	24.70x	0.65%