NETFLIX INC (NFLX)
Services-Video Tape Rental · Communication Services · $213.2B
Intrinsic Value (Consensus)
$30.65
Current Price
$50.60
Margin of Safety
-39.4%
39.4% Above Intrinsic Value
Value: $31
Price: $51
Valuation Model Estimates
Current Price: $50.60
DCF (Discounted Cash Flow)
$28.47
Graham Number
$18.96
Earnings Power Value
$24.56
Relative Value (P/E)
$50.60
Dividend Discount Model
Not applicable
—
Consensus Value
$30.65
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $2.53
- EPS (Forward)
- $2.58
- Book Value
- $6.32
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 41.3%
- Debt/Equity
- 82%
- Revenue Growth
- 15.9%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance