The Discounted Cash Flow (DCF) valuation of Netflix Inc (NFLX) is 835.93 USD. With the latest stock price at 858.10 USD, the upside of Netflix Inc based on DCF is -2.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.5% | 7.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 544.74 - 1,858.35 | 835.93 |
| Upside | -36.5% - 116.6% | -2.6% |