Loading...

Netflix Inc (NASDAQ:NFLX)

187.83 USD +7.49 USD ( +4.15% )
Watchlist Manager
Netflix Inc Logo
Netflix Inc
NASDAQ:NFLX
Watchlist

DCF Value

Estimated DCF Value of one NFLX stock is 232.13 USD. Compared to the current market price of 187.83 USD, the stock is Undervalued by 19% .

Estimated DCF Value of one NASDAQ:NFLX stock is 232.13 USD. Compared to the current market price of 187.83 USD, the stock is Undervalued by 19% .

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
7.23%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
7.23%
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
232.13 USD
Undervaluation 19%
DCF Value
Price
Bear Case
Base Case
Bull Case
Open DCF Settings
Close DCF Settings
Netflix Inc Competitors:
DCF Valuation
9899
Cloud Village Inc
KUKE
Kuke Music Holding Ltd
BVB
Borussia Dortmund GmbH & Co KGaA
9602
Toho Co Ltd (Tokyo)
1970
IMAX China Holding Inc
9605
Toei Co Ltd
4295
Faith Inc
DIS
Walt Disney Co

Capital Structure

Capital Structure
Equity Waterfall

DCF Value 112B USD
+ Cash & Equivalents 6B USD
Firm Value 118B USD
- Debt 14.5B USD
Equity Value 103B USD
/ Shares Outstanding 444M
NFLX DCF Value 232.13 USD
Undervalued by 19%

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

FAQ

What is DCF valuation?

Discounted Cash Flow (DCF) valuation is a method of estimating the current value of a company based on projected future cash flows adjusted for the time value of money.

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.

Read more
How is DCF value calculated?

Alpha Spread forecasts a company's future cash flow and estimates the appropriate discount rate to calculate the DCF value of a stock.

We incorporate all publicly available and unbiased company data into our DCF models.

Read more
What are valuation scenarios?

A stock has no absolute intrinsic value because the future is not predetermined.

We build several DCF models for different scenarios of the company's future so you can see a complete picture of the investment risks and opportunities.