Loading...

Netflix Inc (NASDAQ:NFLX)

189.14 USD -1.71 USD ( -0.9% )
Watchlist Manager
Netflix Inc Logo
Netflix Inc
NASDAQ:NFLX
Watchlist

NFLX Intrinsic Value

NFLX Intrinsic Value Range

The intrinsic value of one NFLX stock lies somewhere between 149.72 USD and 394.39 USD. Compared to the current market price of 189.14 USD, Netflix Inc is undervalued under the base and best case scenarios.

Scenario Intrinsic Value DCF Value Relative Value
Worst Case Scenario
149.72 USD
Overvalued by 21%
118.15 USD 181.28 USD
Base Case Scenario
207.5 USD
Undervalued by 9%
219.1 USD 195.89 USD
Best Case Scenario
394.39 USD
Undervalued by 52%
572.17 USD 216.6 USD
Worst Case Scenario
Intrinsic Value 149.72 USD
Overvalued by 21%
DCF Value 118.15 USD
Relative Value 181.28 USD
Base Case Scenario
Intrinsic Value 207.5 USD
Undervalued by 9%
DCF Value 219.1 USD
Relative Value 195.89 USD
Best Case Scenario
Intrinsic Value 394.39 USD
Undervalued by 52%
DCF Value 572.17 USD
Relative Value 216.6 USD
Intrinsic Value
149.72 - 394.39
Price
189.14
NFLX Intrinsic Value
Base Case
207.5 USD
Undervaluation 9%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Under the Base Case scenario, the intrinsic value of one NFLX stock is 207.5 USD. Compared to the current market price of 189.14 USD, Netflix Inc is Undervalued by 9%.

Intrinsic Value Calculation

To calculate the intrinsic value of a stock, we use two valuation methods: DCF Valuation and Relative Valuation. We take the average of these two methods to estimate the intrinsic value as accurately as possible.

NFLX Intrinsic Value
207.5 USD
Undervaluation 9%
Intrinsic Value
Price
Bear Case
Base Case
Bull Case
DCF Value
219.1 USD
Open DCF Valuation
Relative Value
195.89 USD
Open Relative Valuation

See Also

Similar Stocks