NFLX
Netflix Inc
Price:  
1,150.99 
USD
Volume:  
3,905,138.00
United States | Entertainment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Netflix Intrinsic Value

-10.30 %
Upside

What is the intrinsic value of Netflix?

As of 2025-05-15, the Intrinsic Value of Netflix Inc (NFLX) is 1,032.93 USD. This Netflix valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,150.99 USD, the upside of Netflix Inc is -10.30%.

The range of the Intrinsic Value is 652.69 - 2,619.62 USD

Is Netflix undervalued or overvalued?

Based on its market price of 1,150.99 USD and our intrinsic valuation, Netflix Inc (NFLX) is overvalued by 10.30%.

1,150.99 USD
Stock Price
1,032.93 USD
Intrinsic Value
Intrinsic Value Details

Netflix Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 652.69 - 2,619.62 1,032.93 -10.3%
DCF (Growth 10y) 812.32 - 3,062.31 1,250.29 8.6%
DCF (EBITDA 5y) 578.70 - 918.23 686.90 -40.3%
DCF (EBITDA 10y) 736.94 - 1,185.55 886.46 -23.0%
Fair Value 544.55 - 544.55 544.55 -52.69%
P/E 561.54 - 833.82 653.52 -43.2%
EV/EBITDA 517.80 - 1,972.44 1,022.70 -11.1%
EPV 511.90 - 702.66 607.27 -47.2%
DDM - Stable 263.68 - 1,371.71 817.70 -29.0%
DDM - Multi 486.82 - 1,993.90 785.52 -31.8%

Netflix Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 489,826.80
Beta 1.32
Outstanding shares (mil) 425.57
Enterprise Value (mil) 497,643.88
Market risk premium 4.60%
Cost of Equity 7.61%
Cost of Debt 4.56%
WACC 7.49%