Skip to main content
NFLX logo

Netflix Inc

Exchange: NASDAQSector: Communication ServicesIndustry: Entertainment

Netflix is one of the world's leading entertainment services offering TV series, films, games and live programming across a wide variety of genres and languages. Members can play, pause and resume watching as much as they want, anytime, anywhere, and can change their plans at any time. Important Information and Where to Find It In connection with the proposed transaction between Netflix and WBD, WBD filed a definitive proxy statement on Schedule 14A (the "Proxy Statement") with the U.S. Securities and Exchange Commission (the "SEC"). The Proxy Statement was first mailed to WBD stockholders on or around February 17, 2026. Each of Netflix and WBD may also file with or furnish to the SEC other relevant documents regarding the proposed transaction. This communication is not a substitute for the Proxy Statement or any other document that Netflix or WBD may file with the SEC or mail to WBD's stockholders in connection with the proposed transaction. INVESTORS AND SECURITY HOLDERS OF NETFLIX AND WBD ARE URGED TO READ THE PROXY STATEMENT, AS WELL AS ANY OTHER RELEVANT DOCUMENTS FILED WITH THE SEC IN CONNECTION WITH THE PROPOSED TRANSACTION OR INCORPORATED BY REFERENCE INTO THE PROXY STATEMENT (INCLUDING ANY AMENDMENTS OR SUPPLEMENTS THERETO), BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION REGARDING NETFLIX, WBD, THE PROPOSED TRANSACTION AND RELATED MATTERS.

Did you know?

NFLX's revenue grew at a 14.4% CAGR over the last 6 years.

Current Price

$98.66

+3.25%

GoodMoat Value

$104.07

5.5% undervalued
Profile
Valuation (TTM)
Market Cap$418.05B
P/E38.07
EV$401.08B
P/B15.71
Shares Out4.24B
P/Sales9.25
Revenue$45.18B
EV/EBITDA14.00

Netflix Inc (NFLX) DCF Calculator

What is a DCF Calculator?

A Discounted Cash Flow (DCF) model estimates a company's intrinsic value by projecting its future cash flows and discounting them back to the present. The core idea: a dollar earned in the future is worth less than a dollar today.

01

Inputs

Cash flow, discount rate, terminal growth & projection years

02

Model

Projects cash flows forward, adds terminal value, discounts back

03

Output

Intrinsic value per share — compare with price for margin of safety

Ready to Calculate

Enter a ticker on the left to auto-fill real financial data and get started.

NFLX DCF Calculator — Discounted Cash Flow

Discounted Cash Flow (DCF) calculator for Netflix Inc (NFLX). Estimate the intrinsic value of NFLX stock by projecting future cash flows and discounting them to present value. The two-stage DCF model supports EPS-based, FCF-based, and dividend-based approaches.

Current EPS: $2.53. Free cash flow: $9.46B. WACC: 10.00%. Shares outstanding: 4237.3M. GoodMoat fair value: $104.07.

The DCF calculator projects 10 years of cash flows at a user-adjustable growth rate, applies a terminal growth rate, and discounts all future cash flows back to present value using the weighted average cost of capital (WACC). A sensitivity table shows how the intrinsic value changes across different growth and discount rate assumptions. Use this tool alongside GoodMoat's reverse DCF and fair value models to triangulateNetflix Inc's true worth.