The Discounted Cash Flow (DCF) valuation of Netflix Inc (NFLX) is 100.74 USD. With the latest stock price at 78.25 USD, the upside of Netflix Inc based on DCF is 28.7%.
Based on the latest price of 78.25 USD and our DCF valuation, Netflix Inc (NFLX) is a buy. buying Netflix stocks now will result in a potential gain of 28.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.1% | 8.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 72.84 - 168.18 | 100.74 |
| Upside | -6.9% - 114.9% | 28.7% |