EN DE
Data-driven stock valuation

Netflix Inc (NFLX) fair value: what the stock is really worth

We calculate from audited financials what Netflix Inc is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily, free.

  1. Compare price with fair valuebelow fair value = cheap, above = expensive
  2. Check the quality50 and up solid, 75 and up strong
  3. Watch it or check another stockalert when fair value or trend changes

Communication Services · US · Market cap $309B · ISIN US64110L1061

At a glance

NI Netflix Inc logo Netflix Inc NFLX · US
Price$78.25
Fair Value$49.35
Upside−36.9%
Quality87/100

A strong business, but trading 59% above our fair value of $49.35.

As of Aug 30, 2026, the fair value of Netflix Inc is $49.35 per share against a price of $78.25, so the fair value sits 37% below the price. A model estimate from reported figures, not an analyst target.

Healthy Growth (revenue 5y +12.6 %/yr)
Highly profitable · 28.5% net margin
Moderate debt · generates free cash flow
!Mixed vs. peers (6/14)
Wide moat 97/100
!Evidence only medium, so the estimate is less certain
!The models disagree: range $36.69 to $105.58
Evidence: Medium Range $36.69 to $105.58

Fair value as of: Aug 30, 2026

From 24 valuation models · updated 8 days ago

Share price +5.5% over the past month.

Watch Netflix Inc for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • A high-quality business (quality 87/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The model range is unusually wide ($36.69 to $105.58). The outcome hinges heavily on assumptions, so read the point estimate with caution.

Price vs Fair Value (5 years)

$133.91 $16.64 Fair Value $49.35 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 30, 2026.

How to read this chart

60‑month range $16.64 – $133.91 · fair‑value band $36.69 – $105.58 · the $78.25 price screens above the $49.35 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 30, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Netflix Inc (NFLX) currently trades at $78.25, while our model-based Fair Value estimate is $49.35, implying the stock looks roughly 58.6% overvalued today. The Quality Score stands at 87/100 (high quality), in the Communication Services sector. Bull case: the DCF Models group reads highest at a median of $94.26 per share, and 8 of the 24 models we run sit above the $78.25 price. Bear case: the Economic Profit group reads lowest at $33.18, and 16 of the 24 models stay below the price. Evidence for this calculation is medium.

Over the trailing twelve months, Netflix Inc generated revenue of $46.9B at a net margin of 28.5%. Revenue grew 16.2% year over year. It earns a return on equity of 48.5%. Net debt stands at $5.4B. Fundamentals as of Aug 30, 2026

Scenario range: $36.69 (bear) to $105.58 (bull), the price of $78.25 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target. The share trades about 42% below its 52-week high and 4% above its 52-week low, currently below its 200-day average. For context, the median of 10 Communication Services peers we cover trades at −51% fair-value upside, at −37%, NFLX screens cheaper than that median.

Fair Value models

Based on fiscal year 2025 figures (about 8 months old). Earnings retained since then ($2.12 per share) are deliberately not added.

Each model values the company its own way; the fair value above is the evidence-weighted blend. Evidence (0 to 100) shows how complete a model's inputs are. How we calculate →

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
FCF DCF $39.07 $63.65 $143.99 74
EPV $26.46 $31.32 $35.63 74
Growth DCF $36.77 $72.12 $146.63 73
All 24 models by family
DCF Models
FCF DCF $39.07 $63.65 $143.99 74
Owner Earnings $105.83 $249.39 $564.24 70
5Y Revenue Exit $27.53 $49.05 $92.88 69
5Y EBITDA Exit $57.85 $111.79 $215.36 71
5Y P/E Exit $41.79 $94.26 $164.73 67
10Y Revenue Exit $29.90 $64.34 $91.64 65
10Y EBITDA Exit $53.30 $128.38 $271.88 63
10Y P/E Exit $41.45 $94.46 $188.37 59
Earnings-Based
Graham-Dodd $17.73 $123.67 $173.55 63
Lynch FV $42.66 $60.95 $79.23 61
PEG = 1.0 $42.66 $60.95 $79.23 57
EPV $26.46 $31.32 $35.63 74
Multiples
P/E Multiple $43.03 $57.37 $71.72 63
P/S Multiple $28.17 $37.56 $46.94 58
P/B Multiple $16.59 $22.12 $27.65 55
EV/EBIT $36.93 $49.59 $62.25 66
EV/EBITDA $63.24 $84.68 $106.11 67
EV/Revenue $21.48 $31.14 $40.80 53
Asset-Based
NCAV (Graham) $3.16 $4.23 $6.32 54
Growth DCF
Growth DCF $36.77 $72.12 $146.63 73
Rev-Margin DCF $27.53 $56.27 $102.39 69
Economic Profit
Residual Income $22.07 $33.18 $464.46 64
ROIC Compounder $33.25 $48.61 $70.05 70
Growth Earnings
Growth-Adj P/E $56.85 $81.21 $105.58 67

Widest divergence: DCF Models ($94.26) versus Asset-Based ($4.23). Highest evidence: FCF DCF (74).

Notify me when NFLX reaches fair value

Put NFLX on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 25.2
P/S ratio 6.13 P/E × margin
EPS (TTM) $3.10 price ÷ EPS = P/E 25.2
Net margin 24.3% FY2025
Return on equity 48.5% TTM
Return on assets (EBIT) 16.6% avg 5y
More key figures
Profitability
Operating margin 32.3% TTM
Growth
Revenue (TTM) $46.9B TTM
Revenue growth (YoY) +16.2% 3y avg +12.6%
EPS growth (YoY) +86.4%
Balance sheet & cash flow
Free cash flow $9.5B FY2025
Net debt $5.4B FY2025 · ≈ 0.6 yrs of FCF

Figures from reported company fundamentals · as of Aug 30, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 87/100

Of which business quality 82 · Market factors (momentum, volatility) 21

Profitability 85
Margins and returns on capital today
Quality Growth 81
Are margins and returns improving?
Cashflow 73
Earnings quality: real cash, not paper profit
Fin. Strength 79
Balance sheet, leverage, solvency risk
Investment 78
Disciplined investing over empire-building
Low Volatility 38
Calm price path (market factor)
Momentum 18
Price trend over the last 3–12 months (market factor)
52W Momentum 7
Distance to the 52-week high (market factor)
Net Issuance 98
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Netflix, Inc. provides entertainment services worldwide. The company offers television (TV) series, documentaries, feature films, games, and live programming across various genres and languages.

Full company description

Netflix, Inc. provides entertainment services worldwide. The company offers television (TV) series, documentaries, feature films, games, and live programming across various genres and languages. It also provides members the ability to receive streaming content through a host of internet-connected devices, including TVs, digital video players, TV set-top boxes, and mobile devices. Netflix, Inc. was incorporated in 1997 and is headquartered in Los Gatos, California.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Netflix Inc reported revenue of $45.2B in FY2025 versus $29.7B in FY2021, a compound +11.1%/yr. Reported net income was $11.0B in FY2025, compounding +21.0%/yr from FY2021.

Growth Quality 97/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$45.2B
Latest YoY
+15.9%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+12.6%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+12.6%
Avg. revenue growth/yr (25Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+33.0%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
≈ +33.1%
Earnings growth per share plus dividend yield: the value created per share and year.
Earnings growth per share+33.1%
Dividend yield0.0%
Trend Two data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.5Y 33.1% vs 10Y 50.5%, flattening
Operating margin (EBIT) Operating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.18.3% (2020) → 29.5% (2025) · rising
Worst earnings drop93% (2012) · in USD
⚠ Final year 2025 sits 111% above trend (one-off), rate approximate
Revenue +11.1%/yr
FY21 $29.7B
FY22 $31.6B
FY23 $33.7B
FY24 $39.0B
FY25 $45.2B
Net income +21.0%/yr
FY21 $5.1B
FY22 $4.5B
FY23 $5.4B
FY24 $8.7B
FY25 $11.0B
Character of growth · EPS growth decomposed (2014-2025) +51.9 % p.a.
Revenue per share +20.9 %

of which total revenue +21.1 % · buybacks/dilution −0.1 %

EBIT margin +19.7 %
Tax rate +2.0 %
Residual (interest, one-offs) +2.8 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

NFLX screens 59% overvalued. Compare with The Walt Disney Company →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Netflix Inc Fair Value". https://www.fairvalue-calculator.com/stock/NFLX

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Entertainment · 253 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Valuation
Quality Score 87 · Top 25%
Fair Value upside −37% · Below median
Profitability
Return on equity (TTM) 48% · Top 25%
Return on assets 15% · Top 25%
Net margin (TTM) 29% · Top 25%
Operating margin (TTM) 32% · Top 25%
Growth and dividend
Revenue growth 16% · Above median
Balance sheet
Debt / equity 0.51× · Highest 25%

Valuation Multiples vs Entertainment median · lower = cheaper

P/E (TTM) 25.2× · Pricier than median
P/B 11.61× · Priciest 25%
P/S (TTM) 6.59× · Priciest 25%
P/FCF 32.7× · Priciest 25%
EV/EBITDA 21.9× · Priciest 25%
PEG 1.44× · Pricier than median

What the price implies (reverse DCF)

The inverse question: what free-cash-flow growth must Netflix Inc deliver for ten years so that today's price is fair in our DCF model? Same formula, same discount rate as the fair value.

Implied FCF growth, 10 years+16.2 % per year
Achieved revenue growth, 5 years+12.6 % p.a.
Sector median revenue growth+1.6 %
FCF yield on price2.80 %
Discount rate (WACC) in the models9.9 %

The price demands an acceleration versus past growth: a high bar the company still has to clear. Ranking of the largest stocks →

Context: sector, industry, market

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 5
FUTURE81 · sector 15
PAST100 · sector 0
HEALTH75 · sector 98
DIVIDEND0 · sector 41

VALUE 0: the price sits above our fair-value range.

Insider activity: 44/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Entertainment stocks, each showing price versus our Fair Value estimate (as of Aug 30, 2026).

Stock Price Fair Value vs Fair Value
The Walt Disney Company DIS $103.50 $80.62 −22%
Warner Bros. Discovery, Inc WBD $27.65 $9.03 −67%
Live Nation Entertainment, Inc LYV $182.02 $59.97 −67%
Universal Music Group UMG €14.73 €14.78 +0%
TKO Group TKO $189.42 $47.75 −75%
Formula One Group FWONK $102.02 $35.21 −65%
Fox Corporation FOXA $65.42 $206.81 +216%
News Corporation NWS A$46.55 A$20.41 −56%
Warner Music Group WMG $24.79 $12.10 −51%
Bolloré SE BOL €3.82 €2.11 −45%

Compare Netflix Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Frequently asked questions

Is Netflix Inc (NFLX) overvalued or undervalued?
As of Aug 30, 2026, our model estimates a fair value of $49.35 versus a price of $78.25, about −37% upside (overvalued).
What is the fair value of NFLX?
Our model-based fair value for Netflix Inc is $49.35 (as of Aug 30, 2026), built from audited fundamentals. The current price: $78.25.
What is the quality score of NFLX?
Netflix Inc has a Quality Score of 87/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Netflix Inc (NFLX)?
Our model-based price target is the fair value of $49.35 (as of Aug 30, 2026) from 24 valuation models. Cautious scenario $36.69, optimistic scenario $105.58. It is a calculation from audited fundamentals, not an analyst target.
What is the Netflix Inc stock forecast for 2026?
Our models put fair value at $49.35, about −37% upside versus a price of $78.25 (overvalued). Cautious scenario $36.69, optimistic scenario $105.58. The calculation is refreshed regularly with new filings.
What is the revenue of Netflix Inc (NFLX)?
Netflix Inc reported trailing-twelve-month revenue of about $46.9B (latest available figure, as of Aug 30, 2026).
What is the net profit margin of NFLX?
The net profit margin of Netflix Inc is about 28.5%, meaning it keeps roughly 28.5% of revenue as net income. Based on the latest reported figures.
What growth is priced into Netflix Inc (NFLX)?
For today's price to be fair in a discounted-cash-flow model, Netflix Inc would have to grow free cash flow by +16.2 % per year for ten years (discount rate 9.9 %, then 2 % perpetual growth). Over the last 5 years revenue grew +12.6 % per year. As of Aug 30, 2026.
What discount rate (WACC) does the fair value of NFLX use?
Our models discount Netflix Inc at 9.9 %: a base by market capitalisation (mega), damped by beta 1.55, country premium for USA. The same rate applies in all 26 models.
Free · no account needed

Watch Netflix Inc in the live analysis

One click puts Netflix Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.