Netflix Inc.
NFLX 69.14 (0.74%) 0.51
EV: $280.91(B)
Total Equity: $30.15(B)
Debt/Equity: 0.55
Dividend/share: $0.0
Div. yield: 0.00%
P/E: 21.41
Forward P/E: 19.26
P/FCF: 25.80
P/S: 6.03
P/B: 9.55
EPS: $3.2
EPS (fwd): $3.6
FCF/share: $2.7
Revenue/share: $11.5
Book value/share: $7.2
ROIC: 26.4%
ROA: 19.4%
ROE: 42.9%
Margins: Gross | Op. | Net
49.1% | 29.1% | 28.2%
0.0%of Portfolio
My holdings
Day change
Total change
NFLX Valuation & Price Targets
Favorite Valuation Methods
PEvaluation
—
Analyst targets
—
DCF (2-stage)
—
More Valuation Methods
DCF (simple)
—
DCF (exit mult.)
—
DDM
—
EPS growth
—
Revenue growth
—
Peter Lynch FV
—
Graham No.
—
PEvaluation
CURRENT PRICE
$69
24% Undervalued
BEAR
BASE
BULL
Fair P/E
Margin of safety
EPS
Market Model
Economic moat: Wide
EPS Estimates
| Low | Avg | High | # | |
| FY+1 | 3.5 | 3.6 | 3.7 | 39 |
| FY+2 | 3.5 | 3.8 | 4.1 | 43 |
| FY+3 | 3.8 | 4.6 | 5.1 | 32 |
| FY+4 | 4.3 | 5.3 | 6.6 | 11 |
| FY+5 | 4.7 | 6.2 | 8.5 | 10 |
Analyst Price Targets
CURRENT PRICE
$69
33% Undervalued
BEAR
BASE
BULL
Analyst Recommendations
2-stage DCF
First Stage Duration: 5 Years | |
| Starting Free Cash Flow | |
First Stage Growth Rate | |
Low Mid High | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Discounted Cash Flow
Forecast years: 5 Years | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Discounted Cash Flow (exit mult.)
Forecast years: 5 Years | |
Exit FCF Multiple | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Dividend Discount Model
| Annual Dividend | |
First Stage Length (Years): 0 Years | |
First Stage Growth Rate | |
Low Mid High | |
Final Growth Rate | |
Low Mid High | |
| Discount Rate | |
EPS Growth
Forecast years: 5 Years | |
| Starting EPS | |
EPS Growth Rate | |
Low Mid High | |
Final P/E | |
Low Mid High | |
| Discount Rate | |
Revenue Growth Valuation
Forecast Years: 10 Years | |
| Base Revenue | |
Revenue Growth Rate | |
Low Mid High | |
Final Net Margin | |
Low Mid High | |
Final P/E Ratio | |
Low Mid High | |
| Discount Rate | |
Peter Lynch Fair Value
| Earnings Per Share | |
Growth Rate | |
Low Mid High | |
Graham Formula
| Earnings Per Share | |
EPS Growth (7-10 years) | |
Low Mid High | |
| Government Bond Rate | |