Communication ServicesEntertainmentUnited States

NFLX.US · Netflix, Inc.

NMS · US · USD

Latest price92.44美元

30D-3.01%

Vs. base value+107%

Research summary

NFLX.US latest organized financial period shows revenue up 15.85% year over year and net income up 26.05% year over year. Current price is about 92.44美元, while the model base case is about 44.76美元; the price is 107% from the base case. This summary is intended for public-information research and model review.

Key financial trend

Unit: 美元

80 records

Revenue451.8亿美元

Net income109.8亿美元

Free cash flow94.61亿美元

Operating cash flow101.5亿美元

Price trend

Price date: 2026/04/23 · Updated: 2026/04/25 07:51

Valuation model range

Hover each model row to inspect formulas and inputs.

Current price92.44美元

Base value44.76美元

Vs. base+107%

Price date2026/04/23

31.55美元44.76美元55.22美元

+107%

Calculated

DCF

Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.

53.44美元91.83美元123.63美元

+0.66%

91.83美元Current price is close to the base model value.

FormulaValue/share = PV(FCF/share for 10 years) + PV(terminal value)Inputs used

Result: 91.83美元
Current price: 92.44美元
Estimated shares: 4,340,395,652
Discount rate: 9.5%
Bear value: 53.44美元
Base value: 91.83美元
Bull value: 123.63美元
基准 FCF/股：2.18
基准增长：16.0%
WACC：9.5%
永续增长：3.0%

Calculated

Owner Earnings

Uses recent net income as an owner-earnings proxy and discounts scenario growth.

43.50美元69.91美元90.83美元

+32.23%

69.91美元Current price is 32.2% above the base model value.

FormulaValue/share = PV(owner earnings/share) + PV(terminal value)Inputs used

Result: 69.91美元
Current price: 92.44美元
Estimated shares: 4,340,395,652
Discount rate: 9.5%
Bear value: 43.50美元
Base value: 69.91美元
Bull value: 90.83美元
近 3 年净利润均值近似所有者收益
基准增长：14.0%
WACC：9.5%

Calculated

Reverse DCF

Solves the forward FCF growth rate implied by the current price.

---

16.1%当前价格隐含未来 FCF 年化增长约 16.1%。

FormulaSolve growth where DCF value/share = current priceInputs used

Result: 16.1%
Current price: 92.44美元
Estimated shares: 4,340,395,652
Discount rate: 9.5%
基准 FCF/股：2.18
WACC：9.5%
永续增长：3.0%

Calculated

Earnings Power Value

Estimates earnings power value without assuming growth.

19.60美元19.60美元19.60美元

+372%

19.60美元Current price is 371.5% above the base model value.

FormulaEPV/share = normalized NOPAT / WACC / sharesInputs used

Result: 19.60美元
Current price: 92.44美元
Estimated shares: 4,340,395,652
Discount rate: 9.5%
Base value: 19.60美元
近 3 年营业利润均值
有效税率按 21% 估算
WACC：9.5%

Updated: 2026/04/25 07:51

Ad placement

Quarterly and annual financial table

Financial DetailsShowing latest 5 / 80

Period	Type	Revenue	Net Income	Free Cash Flow	Diluted EPS
2025/12/30	Annual	451.8亿美元	109.8亿美元	94.61亿美元	2.53
2024/12/30	Annual	390亿美元	87.12亿美元	69.22亿美元	19.83
2023/12/30	Annual	337.2亿美元	54.08亿美元	69.26亿美元	12.03
2022/12/30	Annual	316.2亿美元	44.92亿美元	16.19亿美元	9.95
2021/12/30	Annual	297亿美元	51.16亿美元	-1.32亿美元	11.24

Related stocks

View all

CHTR.USCharter Communications, Inc.US

CMCSA.USComcast CorporationUS

APP.USAppLovin CorporationUS

EA.USElectronic Arts Inc.US

GOOG.USAlphabet Inc.US

Ad placement