image
Communication Services - Entertainment - NASDAQ - US
$ 987.91
1.53 %
$ 423 B
Market Cap
46.8
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one NFLX stock under the worst case scenario is HIDDEN Compared to the current market price of 988 USD, Netflix, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one NFLX stock under the base case scenario is HIDDEN Compared to the current market price of 988 USD, Netflix, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one NFLX stock under the best case scenario is HIDDEN Compared to the current market price of 988 USD, Netflix, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart NFLX

image
$1.1k$1.1k$1.1k$1.1k$1.0k$1.0k$950.0$950.0$900.0$900.0$850.0$850.0$800.0$800.0$750.0$750.0$700.0$700.0Nov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 Apr
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 1.78 B
Other Current Liabilities 8.07 B
Non-Current Liabilities 18.1 B
Long-Term Debt 13.8 B
Other Non-Current Liabilities 4.33 B
3.12 %6.18 %27.94 %47.77 %15.00 %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%
20.39% ROIC
20.39%
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 $830 , with forecasts ranging from a low of $565 to a high of $1.2 K.
NFLX Lowest Price Target Wall Street Target
565 USD -42.81%
NFLX Average Price Target Wall Street Target
830 USD -15.94%
NFLX Highest Price Target Wall Street Target
1.2 K USD 21.47%
Price
Max Price Target
Min Price Target
Average Price Target
1k1k1k1k1k1k900900800800700700600600500500Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 6
6. Ownership
Insider Ownership Netflix, Inc.
image
Sold
0-3 MONTHS
199 M USD 7
3-6 MONTHS
473 M USD 11
6-9 MONTHS
226 M USD 8
9-12 MONTHS
47.6 M USD 5
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
Why Netflix Is the "Cleanest Story in Tech" Netflix NASDAQ: NFLX delivered a convincing performance in its first-quarter 2025 earnings report on Apr. 17, surpassing analyst expectations on key financial metrics and offering a confident outlook for the coming quarter. marketbeat.com - 1 week ago
Netflix Shares Up 1.6% After Key Signal, Even As S&P 500 Drops 2.4% NFLX rises over 15 points after an alert from TradePulse, on a down day for the broad market benzinga.com - 1 week ago
Netflix Aims to Soar to a Trillion-Dollar Stock: Is It a Smart Buy With $2,000 Right Now? Netflix (NFLX 1.65%) just reported financial results for the first quarter of 2025 (ended March 31). Its revenue jumped 12.5% year over year to $10.5 billion, while diluted earnings per share surged 25.2%. fool.com - 1 week ago
Prediction: This Will Be the First Entertainment Stock to Reach a $1 Trillion Valuation (Hint: It's Not Disney) One stock that has managed to buck the recent sell-off in the Nasdaq is streaming and entertainment giant Netflix (NFLX 1.65%). One of the catalysts fueling Netflix shares at the moment is an ambitious plan by management to reach a trillion-dollar valuation by 2030. fool.com - 1 week ago
Meet the Powerhouse Streaming Stock That Wants to Double Revenue and Reach a $1 Trillion Market Cap by 2030 People all over the world gather each night to stream a wide range of movies and shows on the popular streaming platform Netflix (NFLX 1.65%). This has been very good for its business, and it now has hundreds of millions of subscribers worldwide. fool.com - 1 week ago
Netflix: Beware Of Delayed Macro Impacts, Sell Here (Rating Downgrade) Netflix's Q1 earnings exceeded expectations, with a 12.5% y/y revenue growth, but showed deceleration from previous growth rates, raising concerns about its growth trajectory in a soft macro environment. A major slowdown in U.S. & Canada revenue growth rates after a January price increase may indicate that consumers are finally pushing back against Netflix. Beginning in Q1, Netflix is no longer reporting subscriber counts. I'm worried about elevated churn, especially as rivals like HBO Max are now priced slightly cheaper. seekingalpha.com - 1 week ago
Final Trade: AEM, NFLX, KWEB, WMT The final trades of the day with CNBC's Melissa Lee and the Fast Money traders. youtube.com - 1 week ago
Should Investors Buy the Spike in Netflix Stock After Q1 Earnings? Netflix (NFLX) shares had spiked +3% in this morning's trading session as the streaming giant was able to impressively surpass its Q1 earnings expectations before the Easter Holiday last Thursday. zacks.com - 1 week ago
Netflix's Global Advantage Amid Economic Uncertainty Wall Street sees Netflix as recession-proof amid macro fears, according to Rich Greenfield, media and technology analyst at LightShed Partners. He says the streaming giant's global production is a key advantage over competitors. youtube.com - 1 week ago
Netflix wins analyst praise on ad revenue potential, unique content Netflix Inc (NASDAQ:NFLX, ETR:NFC) posted stronger-than-expected financial results and consistent momentum across key metrics for the first quarter of 2025, with both Bank of America and Wedbush analysts reaffirming their bullish views on the streaming giant. Each firm raised its price target, Bank of America to $1,175 and Wedbush to $1,200, highlighting confidence in Netflix's operating model and longer-term growth levers. proactiveinvestors.com - 1 week ago
Netflix Rare Media Gainer As Markets Swoon Amid Trump Tariffs, Fed Bashing Netflix shares rose Monday, the rare media stock that traded higher as markets swoon amid Donald Trump's tariffs and the president's ratcheted-up vitriol against Jerome Powell, the Fed chief who warned last week that the administration's hefty new import taxes will likely trigger higher prices and slower growth. deadline.com - 1 week ago
How To Trade The One Tariff-Proof Tech Stock Netflix NFLX reported earnings last Thursday and the response has been positive among traders. The stock has bounced up, briefly recovering the $1,000 price target and now hovering just below that level. benzinga.com - 1 week ago
8. Profile Summary

Netflix, Inc. NFLX

image
COUNTRY US
INDUSTRY Entertainment
MARKET CAP $ 423 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. Spencer Adam Neumann Chief Financial Officer Spencer Klein Head of Distribution Mr. Rohit Suri Head of Talent - India Mr. Arnold Schwarzenegger Chief Action Officer Ms. Eunice Kim Chief Product Officer Ms. Amy Reinhard President of Advertising Mr. Wilmot Reed Hastings Jr. Co-Founder & Chairman Mr. Gregory K. Peters Co-Chief Executive Officer, President & Director Mr. David Hyman J.D. Chief Legal Officer & Secretary Mr. Theodore A. Sarandos Co-Chief Executive Officer, President & Director