The Discounted Cash Flow (DCF) valuation of Netflix Inc (NFLX) is 99.31 USD. With the latest stock price at 77.77 USD, the upside of Netflix Inc based on DCF is 27.7%.
Based on the latest price of 77.77 USD and our DCF valuation, Netflix Inc (NFLX) is a buy. buying Netflix stocks now will result in a potential gain of 27.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.1% | 8.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 72.40 - 162.58 | 99.31 |
| Upside | -6.9% - 109.1% | 27.7% |