The Discounted Cash Flow (DCF) valuation of Netflix Inc (NFLX) is 99.64 USD. With the latest stock price at 69.85 USD, the upside of Netflix Inc based on DCF is 42.6%.
Based on the latest price of 69.85 USD and our DCF valuation, Netflix Inc (NFLX) is a buy. buying Netflix stocks now will result in a potential gain of 42.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.0% | 8.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 73.98 - 156.53 | 99.64 |
| Upside | 5.9% - 124.1% | 42.6% |