image
Communication Services - Entertainment - NASDAQ - US
$ 1297.18
0.959 %
$ 552 B
Market Cap
61.27
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one NFLX stock under the worst case scenario is HIDDEN Compared to the current market price of 1.3 K USD, Netflix, Inc. is HIDDEN

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one NFLX stock under the base case scenario is HIDDEN Compared to the current market price of 1.3 K USD, Netflix, Inc. is HIDDEN

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one NFLX stock under the best case scenario is HIDDEN Compared to the current market price of 1.3 K USD, Netflix, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart NFLX

image
$1.4k$1.4k$1.3k$1.3k$1.2k$1.2k$1.1k$1.1k$1.0k$1.0k$900.0$900.0$800.0$800.015 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 JunJul '25Jul '25
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%
10.5 B REVENUE
2.89%
3.35 B OPERATING INCOME
47.27%
2.89 B NET INCOME
54.68%
2.79 B OPERATING CASH FLOW
81.48%
486 M INVESTING CASH FLOW
406.08%
-4.03 B FINANCING CASH FLOW
-493.54%
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 $873 , with forecasts ranging from a low of $565 to a high of $1.34 K.
NFLX Lowest Price Target Wall Street Target
565 USD -56.44%
NFLX Average Price Target Wall Street Target
873 USD -32.73%
NFLX Highest Price Target Wall Street Target
1.34 K USD 3.30%
Price
Max Price Target
Min Price Target
Average Price Target
1k1k1k1k1k1k1k1k1k1k900900800800700700600600500500Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 6
6. Ownership
Insider Ownership Netflix, Inc.
image
Sold
0-3 MONTHS
283 M USD 13
3-6 MONTHS
550 M USD 10
6-9 MONTHS
129 M USD 9
9-12 MONTHS
84.2 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
2 Stocks to Buy With $5,000 and Hold for a Decade Streaming giants Netflix (NFLX 0.92%) and Roku (ROKU 2.05%) have a lot in common. The former was an early investor in the latter. fool.com - 1 day ago
McLaren CEO on the 'Netflix effect' CNBC's Tania Bryer caught up with McLaren CEO Zak Brown in London — where the team took over Trafalgar Square with its McLaren Racing Live fan event — to ask him about the growth of the sport in recent years, and the impact of TV and movie coverage. youtube.com - 1 day ago
Should You Buy Netflix Stock Before July 17? When it comes to streaming video services, Netflix (NFLX 0.92%) requires little introduction. From its humble beginnings mailing DVDs to customers using its signature bright red envelopes, the company has become ubiquitous as the world's largest subscription-based streaming service. fool.com - 1 day ago
3 Soaring Stocks I'd Buy Now With No Hesitation Some stocks don't catch my eye unless they're really affordable. fool.com - 2 days ago
Why Netflix Stock Jumped 11% in June Netflix (NFLX 0.92%) stock gained 11% in June, according to data provided by S&P Global Market Intelligence. It received several analyst upgrades, it made some celebrated announcements, and it also seems to be rising on the coattails of Apple's success with its hit film F1: The Movie. fool.com - 2 days ago
3 Leading Tech Stocks to Buy in 2025 After plummeting during the stock market sell-off in April, the tech sector has bounced back. The tech-heavy Nasdaq Composite is now back in a bull market and ended June by reaching a new record high. fool.com - 3 days ago
McLaren Racing CEO: F1 has seen growth from 'the Netflix effect' Zak Brown, the CEO of McLaren Racing, discusses the business of F1 and the effect of Netflix's documentary on the auto racing industry. youtube.com - 3 days ago
Netflix price hikes, ad tier to drive growth through 2026, analysts believe Netflix Inc (NASDAQ:NFLX, ETR:NFC) has earned a repeat ‘Outperform' rating and $1,400 price target from Wedbush analysts, citing strong Q2 trends, robust pricing power, and expanding monetization levers. Shares of Netflix traded up 1.1% at about $1,300 on Thursday, having surged more than 45% so far in 2025. proactiveinvestors.com - 3 days ago
NFLX Streaming & Advertising Powerhouse in "World of Uncertainty" Netflix (NFLX) has "all the ingredients for success in a world of uncertainty," argues CFRA's Ken Leon. The stock has nearly doubled year-over-year, and Ken sees similar growth in the future. youtube.com - 4 days ago
Schachner: "Remarkable Story" of Netflix (NFLX) Seth Schachner joins Morning Movers to examine the "remarkable" growth of Netflix (NFLX). He breaks down the company's foray into advertising-backed streaming offerings, the premium content offerings and overall engagement strategy with its audience. youtube.com - 4 days ago
Netflix's advantage is it's still consumers first choice, says MNTN CEO Mark Douglas MNTN CEO Mark Douglas and Rosenblatt's Barton Crockett, joins 'The Exchange' to discuss Netflix wanting to dive into more live shows and what it means for its stock. youtube.com - 4 days ago
8. Profile Summary

Netflix, Inc. NFLX

image
COUNTRY US
INDUSTRY Entertainment
MARKET CAP $ 552 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