The Discounted Cash Flow (DCF) valuation of Netflix Inc (NFLX) is 562.52 USD. With the latest stock price at 607.33 USD, the upside of Netflix Inc based on DCF is -7.4%.
Range | Selected | |
WACC / Discount Rate | 6.8% - 10.0% | 8.4% |
Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
Fair Price | 357.02 - 1,362.93 | 562.52 |
Upside | -41.2% - 124.4% | -7.4% |