Research / Stock / NFLX
N
NFLX
NETFLIX INC
82.23
+2.22 +2.77%
close 2026-08-25
Assumptions
15.2%
Market is pricing 15.2%— you agree
Actually grew +37.4%/yrFCF, 2020–2025 — the market is pricing 22.2pts SLOWER than history
10 yrs
3.00%
9.94%
9.9% derived for this company beta 1.22 (1254d vs the S&P 500) · cost of equity 10.2% = 4.7% risk-free + 1.22 × 4.5% premium · 4% debt at 5.4%, taxed at 14%
Fair value
$82.31
+0.1%
At the market's assumptionsCurrent price $82.23Enterprise value 347.5B
Bear $56.75 (10.2% growth)Bull $118.98 (20.2%)
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices 15.2%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
36% the 10 forecast years64% terminal value