The Discounted Cash Flow (DCF) valuation of Netflix Inc (NFLX) is 696.33 USD. With the latest stock price at 883.85 USD, the upside of Netflix Inc based on DCF is -21.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 8.7% | 7.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 487.47 - 1,245.28 | 696.33 |
| Upside | -44.8% - 40.9% | -21.2% |