Netflix Inc
LSE:0QYI

Watchlist Manager
Netflix Inc Logo
Netflix Inc
LSE:0QYI
Watchlist
Price: 89.5501 USD 0.09% Market Closed
Market Cap: 24.2B USD

Intrinsic Value

The intrinsic value of one 0QYI stock under the Base Case scenario is 54.5749 USD. Compared to the current market price of 89.5501 USD, Netflix Inc is Overvalued by 39%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

0QYI Intrinsic Value
54.5749 USD
Overvaluation 39%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Netflix Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about 0QYI?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is 0QYI valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Netflix Inc.

Explain Valuation
Compare 0QYI to

Fundamental Analysis

Loading...
Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Priced for perfection. The stock already bakes in smooth ad scaling, continued price hikes, and steady margins; any stumble could hit the valuation hard.

Mature-market ceiling. North America and Western Europe are saturated; relying on price increases risks pushing budget-conscious households to cheaper bundles.

Content and competition risk. Creating hits is a constant gamble, and deep-pocketed rivals (Disney, Amazon, local streamers) can lure viewers away with exclusive IP or aggressive pricing.

Bull Theses

Scale-driven hit flywheel. Netflix's giant subscriber base funds more originals, which attract more viewers, reinforcing a cash-rich content loop that smaller rivals struggle to match.

International runway still long. Local-language hits, mobile-only pricing, and rising broadband in Asia-Pac and Latin America give Netflix millions of potential new customers even as the West matures.

Ad tier unlocks new money. Low-cost, ad-supported plans widen the funnel and create a second revenue stream that can grow without heavy content spend.

Show More Less
How do you feel about NFLX?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Netflix Inc

Current Assets 13B
Cash & Short-Term Investments 9.3B
Receivables 1.7B
Other Current Assets 1.9B
Non-Current Assets 42B
PP&E 4.1B
Intangibles 32.6B
Other Non-Current Assets 5.2B
Current Liabilities 9.7B
Accounts Payable 4.9B
Accrued Liabilities 3.1B
Other Current Liabilities 1.7B
Non-Current Liabilities 19.2B
Long-Term Debt 14.5B
Other Non-Current Liabilities 4.8B
Efficiency

Free Cash Flow Analysis
Netflix Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Netflix Inc

Revenue
43.4B USD
Cost of Revenue
-22.5B USD
Gross Profit
20.9B USD
Operating Expenses
-8.2B USD
Operating Income
12.6B USD
Other Expenses
-2.2B USD
Net Income
10.4B USD
Fundamental Scores

0QYI Profitability Score
Profitability Due Diligence

Netflix Inc's profitability score is 70/100. The higher the profitability score, the more profitable the company is.

Exceptional ROE
Exceptional 3Y Average ROE
ROIC is Increasing
Exceptional ROIC
70/100
Profitability
Score

Netflix Inc's profitability score is 70/100. The higher the profitability score, the more profitable the company is.

0QYI Solvency Score
Solvency Due Diligence

Netflix Inc's solvency score is 72/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
High Interest Coverage
Low D/E
Long-Term Solvency
72/100
Solvency
Score

Netflix Inc's solvency score is 72/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

0QYI Price Targets Summary
Netflix Inc

Wall Street analysts forecast 0QYI stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for 0QYI is 130.0969 USD with a low forecast of 78.1375 USD and a high forecast of 160.2324 USD.

Lowest
Price Target
78.1375 USD
13% Downside
Average
Price Target
130.0969 USD
45% Upside
Highest
Price Target
160.2324 USD
79% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Netflix Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for NFLX is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

NFLX Insider Trading
Buy and sell transactions by insiders

0QYI News

Other Videos
What is the Intrinsic Value of one 0QYI stock?

The intrinsic value of one 0QYI stock under the Base Case scenario is 54.5749 USD.

Is 0QYI stock undervalued or overvalued?

Compared to the current market price of 89.5501 USD, Netflix Inc is Overvalued by 39%.

Back to Top