The Discounted Cash Flow (DCF) valuation of Netflix Inc (NFLX) is 1,002.74 USD. With the latest stock price at 1,226.09 USD, the upside of Netflix Inc based on DCF is -18.2%.
Based on the latest price of 1,226.09 USD and our DCF valuation, Netflix Inc (NFLX) is a sell. selling Netflix stocks now will result in a potential gain of 18.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 9.1% | 7.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 620.61 - 2,792.53 | 1,002.74 |
| Upside | -49.4% - 127.8% | -18.2% |