
Netflix Inc
NASDAQ:NFLX

Intrinsic Value
The intrinsic value of one
NFLX
stock under the Base Case scenario is
474.93
USD.
Compared to the current market price of 987.91 USD,
Netflix Inc
is
Overvalued by 52%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Netflix Inc
Fundamental Analysis

Mounting competitive pressure from established rivals like Disney+ and Amazon Prime Video, as well as new entrants, may challenge Netflix’s subscriber growth and force elevated content spending, squeezing margins.
Netflix’s broad global footprint and high brand recognition position it well to capture worldwide streaming demand, supporting revenue diversity across multiple regions.

Revenue & Expenses Breakdown
Netflix Inc
Balance Sheet Decomposition
Netflix Inc
Current Assets | 11.7B |
Cash & Short-Term Investments | 8.4B |
Other Current Assets | 3.3B |
Non-Current Assets | 40.4B |
PP&E | 1.6B |
Intangibles | 32B |
Other Non-Current Assets | 6.7B |
Free Cash Flow Analysis
Netflix Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Netflix Inc
Revenue
|
40.2B
USD
|
Cost of Revenue
|
-21.3B
USD
|
Gross Profit
|
18.8B
USD
|
Operating Expenses
|
-7.7B
USD
|
Operating Income
|
11.1B
USD
|
Other Expenses
|
-1.9B
USD
|
Net Income
|
9.3B
USD
|
NFLX Profitability Score
Profitability Due Diligence
Netflix Inc's profitability score is 68/100. The higher the profitability score, the more profitable the company is.

Score
Netflix Inc's profitability score is 68/100. The higher the profitability score, the more profitable the company is.
NFLX Solvency Score
Solvency Due Diligence
Netflix Inc's solvency score is 65/100. The higher the solvency score, the more solvent the company is.

Score
Netflix Inc's solvency score is 65/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NFLX Price Targets Summary
Netflix Inc
According to Wall Street analysts, the average 1-year price target for
NFLX
is 1 102.69 USD
with a low forecast of 650.95 USD and a high forecast of 1 568.7 USD.
Dividends
Current shareholder yield for NFLX is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
NFLX
stock under the Base Case scenario is
474.93
USD.
Compared to the current market price of 987.91 USD,
Netflix Inc
is
Overvalued by 52%.