As of 2024-12-14, the Intrinsic Value of Netflix Inc (NFLX) is
777.79 USD. This Netflix valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 918.87 USD, the upside of Netflix Inc is
-15.40%.
The range of the Intrinsic Value is 527.89 - 1,517.06 USD
777.79 USD
Intrinsic Value
Netflix Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
527.89 - 1,517.06 |
777.79 |
-15.4% |
| DCF (Growth 10y) |
684.35 - 1,847.36 |
979.88 |
6.6% |
| DCF (EBITDA 5y) |
488.43 - 685.80 |
569.42 |
-38.0% |
| DCF (EBITDA 10y) |
642.49 - 915.79 |
754.99 |
-17.8% |
| Fair Value |
455.06 - 455.06 |
455.06 |
-50.48% |
| P/E |
373.88 - 723.37 |
508.81 |
-44.6% |
| EV/EBITDA |
345.54 - 1,675.00 |
903.44 |
-1.7% |
| EPV |
464.62 - 601.90 |
533.26 |
-42.0% |
| DDM - Stable |
214.73 - 799.36 |
507.04 |
-44.8% |
| DDM - Multi |
386.83 - 1,113.21 |
573.39 |
-37.6% |
Netflix Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
392,780.16 |
| Beta |
1.28 |
| Outstanding shares (mil) |
427.46 |
| Enterprise Value (mil) |
401,304.47 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.49% |
| Cost of Debt |
4.62% |
| WACC |
7.36% |