Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
53.44 USD91.83 USD123.63 USD
+0.68%
91.83 USDCurrent price is close to the base model value.
N
Communication ServicesEntertainmentUnited States
NFLX.US · Netflix, Inc.
NMS · US · USD
Latest price92.45 USD
30D+4.71%
Vs. base value+107%
Research summary
NFLX.US latest organized financial period shows revenue grew +15.85% YoY and net income grew +26.05% YoY. Current price is about 92.45 USD, while the model base case is about 44.76 USD; the current price sits +107% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue45B USD
Net income11B USD
Free cash flow9B USD
Operating cash flow10B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:22
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price92.45 USD
Base value44.76 USD
Vs. base+107%
Price date2026/04/28
31.55 USD44.76 USD55.22 USD
+107%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
43.50 USD69.91 USD90.83 USD
+32.24%
69.91 USDCurrent price is 32.2% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth16.1%
Current price implies roughly 16.1% annualized FCF growth.
16.1%Current price implies roughly 16.1% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
19.60 USD19.60 USD19.60 USD
+372%
19.60 USDCurrent price is 371.6% above the base model value.
Updated: 2026/04/29 07:22
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 45B USD | 11B USD | 9B USD | 2.53 |
| 2024/12/30 | Annual | 39B USD | 9B USD | 7B USD | 19.83 |
| 2023/12/30 | Annual | 34B USD | 5B USD | 7B USD | 12.03 |
| 2022/12/30 | Annual | 32B USD | 4B USD | 2B USD | 9.95 |
| 2021/12/30 | Annual | 30B USD | 5B USD | -132M USD | 11.24 |
Ad placement