Loading...

Netflix Inc (NASDAQ:NFLX)

195.19 USD +3.79 USD ( +1.98% )
Watchlist Manager
Netflix Inc Logo
Netflix Inc
NASDAQ:NFLX
Watchlist

DCF Value

Estimated DCF Value of one NFLX stock is 231.18 USD. Compared to the current market price of 195.19 USD, the stock is Undervalued by 16% .

Estimated DCF Value of one NASDAQ:NFLX stock is 231.18 USD. Compared to the current market price of 195.19 USD, the stock is Undervalued by 16% .

DCF valuation is one of two methods of placing a monetary value on a company; the other is Relative Valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.

Discount Rate
7.27%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
7.27%
Terminal Growth
0%
Growth Period
5 Years

You can change any inputs such as future revenue, margins, etc. using our DCF Operating Model block.

NFLX DCF Value
Base Case
231.18 USD
Undervaluation 16%
DCF Value
Price
Bear Case
Base Case
Bull Case
Open DCF Settings
Close DCF Settings
Netflix Inc Competitors:
DCF Valuation
BBL
Brisbane Broncos Ltd
8075
Media Asia Group Holdings Ltd
1060
Alibaba Pictures Group Ltd
KUKE
Kuke Music Holding Ltd
BVB
Borussia Dortmund GmbH & Co KGaA
4816
Toei Animation Co Ltd
BOIVF
Bollore SE
2706
Broccoli Co Ltd

Capital Structure

Capital Structure
Equity Waterfall

DCF Value 111B USD
+ Cash & Equivalents 6B USD
Firm Value 117B USD
- Debt 14.5B USD
Equity Value 103B USD
/ Shares Outstanding 444M
NFLX DCF Value 231.18 USD
Undervalued by 16%

DCF Operating Model

Discounted Cash Flow Model
DCF Value Calculation

Calculating DCF Value by forecasting future free cash flow and discounting it at the selected Discount Rate.

DCF Model Financials
Financials used in the DCF Model

Financials used as inputs to Discounted Cash Flow (DCF) valuation model to calculate the DCF value of one NFLX stock.

Sensitivity Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Analyze the possible values of the dcf value of the stock under various combinations of model inputs, such as Revenue Growth, Operating Margin, and Discount Rate.

See Also

Other Stocks