Netflix, Inc (NFLX80) fair value: what the stock is really worth
As of Sep 29, 2026: fair value of Netflix, Inc THB 3.11, price THB 2.34, upside +32.9%, quality 87 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
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 freePro now: $1 first month
Netflix, Inc. provides entertainment services worldwide. The company offers television (TV) series, documentaries, feature films, games, and live programming across various genres and languages.
Show more
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.
Stock analysis
Netflix, Inc (NFLX80) currently trades at 2.34 THB, while our model-based Fair Value estimate is 3.11 THB, implying the stock looks roughly 24.7% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 3.61 THB per share, and 18 of the 24 models we run sit above the 2.34 THB price.
Bear case: the Economic Profit group reads lowest at 1.26 THB, and 6 of the 24 models stay below the price. Evidence for this calculation is low.
Scenario range: 1.75 THB (bear) to 3.91 THB (bull), the price of 2.34 THB sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 87/100 (high quality), in the Communication Services sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Netflix, Inc reported revenue of $45.2B in FY2025 versus $31.6B in FY2022, a compound +12.6%/yr. Reported net income was $11.0B in FY2025, compounding +34.7%/yr from FY2022.
Key figures
Market cap 9.9B THB (≈ $295M) · P/E ratio 0.0 · EPS (TTM) 104.94 THB · Net margin 24.3% · Return on equity 49.5% · Return on assets (EBIT) 17.3% · Operating margin 33.4% · Revenue (TTM) $48.4B.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 58 out of 100 (medium confidence).
What moves the price
The share trades about 43% below its 52-week high and 3% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at −46% fair-value upside, at 33%, NFLX80 screens cheaper than that median.
Fair Value models
Bear 1.75 THBFair Value 3.11 THBBull 3.91 THB
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (79.35 THB per share) are deliberately not added.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.97/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+15.9%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+12.6%
’22
’23
’24
’25
What shareholders gained per year (last 3 years) (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 3 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip.
+39.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year+39.6%
Dividend (yield on the price)0.0%
Profit margin 2022 to 2025 ⓘ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% → 30%
2025 sits 108% above its own trend. The rate follows the median trend of the last 3 years, not that single year.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Entertainment · 234 stocks
Beats the industry median on 9/10 measures
Overall it ranks above its industry peers.
Valuation
Quality Score87 · Top 25%
Fair Value upside+12.8% · Above median
Profitability
Return on equity (TTM)49.5% · Top 25%
Return on assets16.1% · Top 25%
Net margin (TTM)28.2% · Top 25%
Operating margin (TTM)33.4% · Top 25%
Growth and dividend
Revenue growth13.4% · Above median
Balance sheet
Debt / equity0.51× · Highest 25%
Valuation Multiplesvs Entertainment median · lower = cheaper
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/NFLX80
Frequently asked questions
Is Netflix, Inc (NFLX80) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 3.11 THB versus a price of 2.34 THB, about +33% upside (undervalued).
What is the fair value of NFLX80?
Our model-based fair value for Netflix, Inc is 3.11 THB (as of Sep 24, 2026), built from audited fundamentals. The current price: 2.34 THB.
What is the quality score of NFLX80?
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 (NFLX80)?
Our model-based price target is the fair value of 3.11 THB (as of Sep 24, 2026) from 24 valuation models. Cautious scenario 1.75 THB, optimistic scenario 3.91 THB. 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 3.11 THB, about +33% upside versus a price of 2.34 THB (undervalued). Cautious scenario 1.75 THB, optimistic scenario 3.91 THB. The calculation is refreshed regularly with new filings.
What is the revenue of Netflix, Inc (NFLX80)?
Netflix, Inc reported trailing-twelve-month revenue of about $48.4B (latest available figure, as of Sep 24, 2026).
What is the intrinsic value of Netflix, Inc (NFLX80)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Netflix, Inc it is 3.11 THB per share (as of Sep 24, 2026), against a price of 2.34 THB. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Netflix, Inc stock overvalued or undervalued in 2026?
As of Sep 24, 2026, NFLX80 trades below its calculated fair value: price 2.34 THB, fair value 3.11 THB, a gap of about +33% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of NFLX80?
No. The price is what the market pays today (2.34 THB); the fair value is what the company's own numbers justify (3.11 THB). For Netflix, Inc the two are 0.7693 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is Netflix, Inc worth?
The market values Netflix, Inc at about 9.9B THB (market capitalisation, as of Sep 24, 2026). Per share that is 2.34 THB; our models calculate a fair value of 3.11 THB per share.
What do the bullish and bearish scenarios say about NFLX80?
Our models span a range for Netflix, Inc: cautious scenario 1.75 THB, base 3.11 THB, optimistic 3.91 THB per share (as of Sep 24, 2026, price 2.34 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of NFLX80?
Netflix, Inc trades at a price-to-earnings ratio of 0.0 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 3.11 THB is built from several models across several years. Other multiples: PEG 0.0.
What is the PEG ratio of NFLX80?
The PEG ratio of Netflix, Inc is 0.00 (P/E divided by earnings growth, as of Sep 24, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Netflix, Inc (NFLX80)?
Balance-sheet figures for Netflix, Inc (as of Sep 24, 2026): return on equity 49.5%, debt of 0.51 per unit of equity. They feed the Quality Score of 87/100, which measures business quality independently of the share price.
How far is NFLX80 from its 52-week high?
Netflix, Inc trades at 2.34 THB, about 43% below its 52-week high of 4.08 THB and 3% above the low of 2.28 THB (as of Sep 29, 2026). Distance from the high says nothing about value: that is what the fair value of 3.11 THB is for.
Which stocks are comparable to Netflix, Inc?
From the same area (Communication Services) we also value The Walt Disney Company, Warner Bros. Discovery, Inc, Live Nation Entertainment, Inc, TKO Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Netflix, Inc stock attractive at the current price?
The data as of Sep 24, 2026: price 2.34 THB, calculated fair value 3.11 THB (+33%), Quality Score 87/100, from 24 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of NFLX80 calculated?
We run Netflix, Inc through 24 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 3.11 THB, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. Netflix, Inc currently trades 25 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Netflix, Inc (NFLX80)?
The closing price on Sep 29, 2026 was 2.34 THB. Our model-based fair value is 3.11 THB, about +33% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Netflix, Inc right now?
The rarer combination: high quality (87/100) AND below fair value. That earns a closer look rather than a quick verdict. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. A fairly wide model range (1.75 THB to 3.91 THB) leaves room in how you read the outcome.
Key figures of Netflix, Inc
How large is the market capitalisation of Netflix, Inc (NFLX80)?
The market capitalisation of Netflix, Inc is 9.9B THB (≈ $295M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What are the earnings per share of Netflix, Inc (NFLX80)?
Earnings per share at Netflix, Inc are 104.94 THB (price ÷ EPS = P/E 0.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Netflix, Inc (NFLX80)?
The net margin of Netflix, Inc is 24.3% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Netflix, Inc (NFLX80)?
The return on equity (ROE) of Netflix, Inc is 49.5% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Netflix, Inc (NFLX80)?
On an EBIT basis the return on assets of Netflix, Inc is 17.3% (avg 4y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Netflix, Inc (NFLX80)?
The operating margin of Netflix, Inc is 33.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Netflix, Inc (NFLX80)?
Revenue at Netflix, Inc is growing +13.4% versus a year earlier (3y avg +12.6%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Netflix, Inc (NFLX80)?
Earnings per share at Netflix, Inc are growing +11.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Netflix, Inc (NFLX80) generate?
The free cash flow of Netflix, Inc is $9.5B (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Netflix, Inc (NFLX80) carry?
The net debt of Netflix, Inc is $5.4B (fiscal year 2025, ≈ 0.6 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
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.
