The Discounted Cash Flow (DCF) valuation of Netflix Inc (NFLX) is 871.38 USD. With the latest stock price at 918.87 USD, the upside of Netflix Inc based on DCF is -5.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.3% | 7.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 566.97 - 1,950.30 | 871.38 |
| Upside | -38.3% - 112.2% | -5.2% |