NFLX
NasdaqNETFLIX INC
Communication Services, Movies & Entertainment
$74.14
close 7 Aug 2026
-39.15%
52-week change
$308.71B
market cap
$65.08
$126.71
52-week range
Expected price
Expected price
$122.88 – $150.18
Current price
$74.14
Signal
Could be undervalued
A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.
Current multiples
P/E (TTM)23.09x
P/S (TTM)6.38x
P/B10.24x
EV/EBITDA (TTM)21.32x
FCF yield (TTM)3.61%
PEG (TTM, GAAP)0.63
Context
P/E, own 5-year average40.24x
P/E, sector median16.67x*
Price at 5-year median P/E$139.18*
Forward — analyst consensus
Forward P/E (FY2026)20.69x*
Forward P/E (FY2027)19.45x
Forward PEG3.22*
Consensus EPS FY2026 (39 analysts)$3.58
EPS growth (FY2026→FY2027)6.42%
Revenue growth (FY2026)13.36%
Street view
Price target (mean)$94.04*
Target upside26.84%
Ratings (buy / hold / sell)36 / 15 / 0
FY2026 EPS revisions, 30d (up / down)12 / 23
5-year history
Dashed line: average of month-end values
P/E (TTM)
P/S (TTM)
P/B
FCF yield (TTM)
period to 30 Jun 2026, filed 17 Jul 2026, close 7 Aug 2026
Discounted cash flow
Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.
Free cash flow, last ten years and TTM
5Y CAGR +37.44%
Assumptions
As filed — not assumptions
Current price$74.14
Cash & equivalents$9.10B
Total debt$14.31B
Shares outstanding4.16B
Result
DCF price per share$279.32
Current price$74.14
Margin of safety+276.75%
PV of years 1–10$271.73B
PV of terminal value$896.55B
Equity value$1.16T
Market-implied growth+7.78%
Projected FCF, years 1–10
Hover for PV and growth
Projection detail
Override growth for any year; blank years use the uniform rate
| Year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | Terminal |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Growth, % | 2.5 | ||||||||||
| FCF | $13.94B | $17.43B | $21.78B | $27.23B | $34.03B | $42.54B | $53.18B | $66.47B | $83.09B | $103.86B | $1.94T |
| PV | $12.91B | $14.94B | $17.29B | $20.01B | $23.16B | $26.81B | $31.03B | $35.91B | $41.57B | $48.11B | $896.55B |
period to 30 Jun 2026, filed 17 Jul 2026, close 7 Aug 2026