
Netflix Inc
SWB:NFC

Intrinsic Value
The intrinsic value of one
NFC
stock under the Base Case scenario is
456.77
EUR.
Compared to the current market price of 1 045.2 EUR,
Netflix Inc
is
Overvalued by 56%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Netflix Inc
Loading...
Fundamental Analysis
Priced for perfection. The stock already bakes in smooth ad scaling, continued price hikes, and steady margins; any stumble could hit the valuation hard.
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.

Revenue & Expenses Breakdown
Netflix Inc
Balance Sheet Decomposition
Netflix Inc
Current Assets | 12B |
Cash & Short-Term Investments | 8.4B |
Other Current Assets | 3.6B |
Non-Current Assets | 41.1B |
PP&E | 1.7B |
Intangibles | 32.1B |
Other Non-Current Assets | 7.3B |
Free Cash Flow Analysis
Netflix Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Netflix Inc
Revenue
|
41.7B
USD
|
Cost of Revenue
|
-21.5B
USD
|
Gross Profit
|
20.2B
USD
|
Operating Expenses
|
-7.9B
USD
|
Operating Income
|
12.3B
USD
|
Other Expenses
|
-2.1B
USD
|
Net Income
|
10.2B
USD
|
NFC Profitability Score
Profitability Due Diligence
Netflix Inc's profitability score is 68/100. The higher the profitability score, the more profitable the company is.

Score
Netflix Inc's profitability score is 68/100. The higher the profitability score, the more profitable the company is.
NFC Solvency Score
Solvency Due Diligence
Netflix Inc's solvency score is 72/100. The higher the solvency score, the more solvent the company is.

Score
Netflix Inc's solvency score is 72/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NFC Price Targets Summary
Netflix Inc
According to Wall Street analysts, the average 1-year price target for
NFC
is 1 178.57 EUR
with a low forecast of 662.3 EUR and a high forecast of 1 455.06 EUR.
Dividends
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?
The intrinsic value of one
NFC
stock under the Base Case scenario is
456.77
EUR.
Compared to the current market price of 1 045.2 EUR,
Netflix Inc
is
Overvalued by 56%.