Netflix (NFLX) Stock Valuation, Forecast & Revenue Projections

By default your notes are visible only to you.

75.0

52-week range

134.1

86.02

Your model inputs

Required return / cost of capital

FCFF terminal growth rate

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Valuation

Free Cash Flow Yield

FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per share

3.2 %

Dividend Yield TTM

Market cap $

$ 362,213

Price / Earnings TTM

P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per share

27.7

Price / Book TTM

11.7

PEG TTM

Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rate

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

(27.4) %

71.1 %

732.7 %

Free cash flow per share growth

39.1 %

416 %

1,141.2 %

Earnings per share growth

27.8 %

314.8 %

8,935.7 %

Founded: 1,997

Employees: 14,000

Business Summary:Netflix, Inc. provides entertainment services. It offers TV series, documentaries, feature films, and mobile games across various genres and languages. The company provides members the ability to receive streaming content through a host of internet-connected devices, including TVs, digital video players, television set-top boxes, and mobile devices. It also provides DVDs-by-mail membership services in the United States. The company has approximately 222 million paid members in 190 countries. Netflix, Inc. was incorporated in 1997 and is headquartered in Los Gatos, California.

Fair Value Reference Estimate

Netflix, Inc.