image
Communication Services - Entertainment - NASDAQ - US
$ 1233.27
-5.1 %
$ 525 B
Market Cap
51.54
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jul, 21, 2025.

The intrinsic value of one NFLX stock under the worst case scenario is HIDDEN Compared to the current market price of 1.23 K USD, Netflix, Inc. is HIDDEN

This DCF valuation model was last updated on Jul, 21, 2025.

The intrinsic value of one NFLX stock under the base case scenario is HIDDEN Compared to the current market price of 1.23 K USD, Netflix, Inc. is HIDDEN

This DCF valuation model was last updated on Jul, 21, 2025.

The intrinsic value of one NFLX stock under the best case scenario is HIDDEN Compared to the current market price of 1.23 K USD, Netflix, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart NFLX

image
$1.4k$1.4k$1.3k$1.3k$1.3k$1.3k$1.2k$1.2k$1.2k$1.2k$1.1k$1.1k$1.1k$1.1k$1.0k$1.0k$950.0$950.0$900.0$900.0$850.0$850.0Feb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 JunJul '25Jul '2515 Jul15 Jul
FINANCIALS
39 B REVENUE
15.65%
10.4 B OPERATING INCOME
49.81%
8.71 B NET INCOME
61.09%
7.36 B OPERATING CASH FLOW
1.20%
-2.18 B INVESTING CASH FLOW
-402.73%
-4.07 B FINANCING CASH FLOW
31.53%
11.1 B REVENUE
5.09%
3.81 B OPERATING INCOME
13.89%
3.13 B NET INCOME
8.13%
2.42 B OPERATING CASH FLOW
-13.12%
769 M INVESTING CASH FLOW
58.28%
-2.5 B FINANCING CASH FLOW
37.87%
Balance Sheet Netflix, Inc.
image
Current Assets 13.1 B
Cash & Short-Term Investments 9.58 B
Receivables 1.99 B
Other Current Assets 1.53 B
Non-Current Assets 40.5 B
Long-Term Investments 0
PP&E 1.59 B
Other Non-Current Assets 38.9 B
17.87 %3.71 %2.85 %2.97 %72.60 %Total Assets$53.6b
Current Liabilities 10.8 B
Accounts Payable 900 M
Short-Term Debt 2.21 B
Other Current Liabilities 7.64 B
Non-Current Liabilities 18.1 B
Long-Term Debt 15.8 B
Other Non-Current Liabilities 2.35 B
3.12 %7.66 %26.46 %54.63 %8.13 %Total Liabilities$28.9b
EFFICIENCY
Earnings Waterfall Netflix, Inc.
image
Revenue 39 B
Cost Of Revenue 21 B
Gross Profit 18 B
Operating Expenses 7.54 B
Operating Income 10.4 B
Other Expenses 1.71 B
Net Income 8.71 B
40b40b35b35b30b30b25b25b20b20b15b15b10b10b5b5b0039b(21b)18b(8b)10b(2b)9bRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
46.06% GROSS MARGIN
46.06%
26.71% OPERATING MARGIN
26.71%
22.34% NET MARGIN
22.34%
35.21% ROE
35.21%
16.24% ROA
16.24%
20.20% ROIC
20.20%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Netflix, Inc.
image
8b8b6b6b4b4b2b2b00(2b)(2b)(4b)(4b)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 8.71 B
Depreciation & Amortization 15.6 B
Capital Expenditures -440 M
Stock-Based Compensation 273 M
Change in Working Capital -33.1 M
Others -16.8 B
Free Cash Flow 6.92 B
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Netflix, Inc.
image
Wall Street analysts predict an average 1-year price target for NFLX of $950 , with forecasts ranging from a low of $650 to a high of $1.5 K.
NFLX Lowest Price Target Wall Street Target
650 USD -47.29%
NFLX Average Price Target Wall Street Target
950 USD -22.94%
NFLX Highest Price Target Wall Street Target
1.5 K USD 21.63%
Price
Max Price Target
Min Price Target
Average Price Target
2k2k1k1k1k1k1k1k1k1k1k1k900900800800700700600600500500Sep '24Sep '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26Jul '26Jul '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 7
6. Ownership
Insider Ownership Netflix, Inc.
image
Sold
0-3 MONTHS
283 M USD 13
3-6 MONTHS
545 M USD 9
6-9 MONTHS
135 M USD 9
9-12 MONTHS
84.5 M USD 4
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
NFLX Retention Overpowers Competitors, GOOGL Dominating Social Media in YouTube Seema Shah with Sensor Tower gives investors insight into the latest social media and streaming trends affecting stocks. She points to Netflix's (NFLX) user base being the biggest driver for its growth, saying its 75% quarter-over-quarter retention far exceeds other streamers. youtube.com - 1 day ago
Final Trades: Morgan Stanley, Netflix, Cognex and EQT Corp. The Investment Committee give you their top stocks to watch for the second half. youtube.com - 1 day ago
Netflix's Outlook Remains Strong Post Q2 Earnings Beat: Time to Hold? NFLX beat Q2 with raised guidance to $44.8-45.2B revenues. Strong content slate ahead. zacks.com - 1 day ago
Netflix's Profits Clash With Peaking Business Concerns, Driving Interest In Direxion's NFLX Bull And Bear Funds Content streaming juggernaut Netflix Inc. NFLX continues to set expectations ablaze, thereby seemingly justifying its market performance this year. Last week, the media giant posted second-quarter financial results that exceeded analysts' expectations. benzinga.com - 1 day ago
International Markets and Netflix (NFLX): A Deep Dive for Investors Evaluate Netflix's (NFLX) reliance on international revenue to better understand the company's financial stability, growth prospects and potential stock price performance. zacks.com - 1 day ago
Netflix: Playing Squid Game To The Maximum Netflix has once again shown the world why it is the streaming market leader, thanks to its ability to drive profitable growth and increased user engagement through blockbuster shows. This is especially since NFLX's Squid Game series have generated a relatively lower Cost Per Thousand Viewing Hours, thanks to the cheaper production budget. Despite the higher content slate spends, the company remains increasingly profitable on the operating margin and cash flow basis, aided by the healthier balance sheet. seekingalpha.com - 1 day ago
Netflix Has Much Further To Fall Netflix's impressive revenue growth and dominant market share are overshadowed by its high valuation and declining operating margins. Guidance points to slowing profit growth, raising concerns about Netflix's ability to justify its $500 billion market cap in a saturated market. Intense competition from well-funded rivals like Amazon and Apple limits Netflix's pricing power and future growth catalysts. seekingalpha.com - 1 day ago
NFLX, WBD and AMZN Forecast – US Major Stocks Look to Higher Levels The three markets in this analysis all look as if they want to go higher, but the WBD market faces a ceiling in the short term. The other two both look fairly strong at this point in time, and ready to go higher given a bit of time. fxempire.com - 1 day ago
3 Streaming Stocks to Watch as Subscribers Drive Growth The retail sales report for June showed a slight increase in consumer discretionary spending. One month doesn't make a pattern, but it's at least a temporary relief for companies that rely on consumers willing to stretch their budgets for their products and services. marketbeat.com - 2 days ago
Netflix Is Running Out of Worlds to Conquer With a market value now exceeding $500 billion, the streaming giant faces pressure to keep growing. wsj.com - 2 days ago
1 Unstoppable Stock Has Quietly Outperformed Every Single Member of the "Magnificent Seven," and It's Still a Buy Right Now, According to Wall Street. The advent of generative artificial intelligence (AI) brought a windfall for the "Magnificent Seven," which quickly became some of the market's best-performing stocks. The popular collective includes Meta Platforms, Apple, Amazon, Alphabet, Microsoft, Nvidia, and Tesla. fool.com - 4 days ago
Netflix: Cash Flow Declines Again Cash flow remains weak and disconnected from reported profits - this is a major red flag. Management's focus on revenue and margin growth masks underlying issues. As Netflix matures, the market will eventually re-rate it as a regular business. seekingalpha.com - 4 days ago
8. Profile Summary

Netflix, Inc. NFLX

image
COUNTRY US
INDUSTRY Entertainment
MARKET CAP $ 525 B
Dividend Yield 0.00%
Description 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.
Contact 100 Winchester Circle, Los Gatos, CA, 95032 https://www.netflix.com
IPO Date May 23, 2002
Employees 14000
Officers Mr. Gregory K. Peters Co-Chief Executive Officer, President & Director Mr. Spencer Wang Vice President of Finance, Corporate Development & Investor Relations Ms. Bela Bajaria Chief Content Officer Mr. Spencer Adam Neumann Chief Financial Officer Ms. Marian Lee Chief Marketing Officer Ms. Elizabeth Stone Chief Technology Officer Mr. Wilmot Reed Hastings Jr. Co-Founder & Chairman Mr. David Hyman J.D. Chief Legal Officer & Secretary Mr. Jeffrey William Karbowski Chief Accounting Officer & Principal Accounting Officer Mr. Theodore A. Sarandos Co-Chief Executive Officer, President & Director