The Discounted Cash Flow (DCF) valuation of Netflix Inc (NFLX) is 77.47 USD. With the latest stock price at 89.30 USD, the upside of Netflix Inc based on DCF is -13.3%.
Based on the latest price of 89.30 USD and our DCF valuation, Netflix Inc (NFLX) is a sell. selling Netflix stocks now will result in a potential gain of 13.3%.
| Range | Selected | |
| WACC / Discount Rate | 8.5% - 11.2% | 9.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 56.95 - 125.13 | 77.47 |
| Upside | -36.2% - 40.1% | -13.3% |