The Discounted Cash Flow (DCF) valuation of Netflix Inc (NFLX) is 86.61 USD. With the latest stock price at 65.85 USD, the upside of Netflix Inc based on DCF is 31.5%.
Based on the latest price of 65.85 USD and our DCF valuation, Netflix Inc (NFLX) is a buy. buying Netflix stocks now will result in a potential gain of 31.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.1% | 8.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 63.72 - 138.62 | 86.61 |
| Upside | -3.2% - 110.5% | 31.5% |