Netflix Valuation Analysis

Introduction

Netflix currently commands a market capitalization of $415 billion, reflecting high investor confidence in its future growth prospects. To evaluate whether this valuation is justified, we've conducted a detailed discounted cash flow analysis under two different scenarios, examining the company's potential growth trajectories and their implications for shareholder value.

Best Case Scenario Analysis

Our optimistic scenario assumes Netflix will maintain its impressive current growth rate of 16% annually for the next decade. Starting from the current revenue base of $39.0 billion, we project the company's revenue will grow steadily each year, reaching $45.2 billion in year one, $52.5 billion in year two, and continuing upward to $172.0 billion by year ten. Given Netflix's strong competitive position and the continued global shift toward streaming entertainment, we apply a terminal price-to-sales multiple of 6x to this final year revenue, yielding a terminal value of $1,032 billion.

When we discount these future cash flows back to present value using a 10% discount rate, which reflects both the risk-free rate and Netflix's business risk, we arrive at a present value of $398 billion. This valuation suggests that the current market price of $415 billion is relatively well-aligned with an optimistic but achievable growth scenario.

Conservative Scenario Analysis

In our more conservative case, we envision a future where Netflix's growth moderates significantly. This scenario assumes 5% growth for the first five years, followed by no growth for the subsequent five years. Revenue would grow more modestly from $39.0 billion to $49.8 billion over the first five years, then plateau at that level. Applying a more conservative 5x terminal multiple to this lower revenue base yields a terminal value of $249.0 billion. When discounted back at the same 10% rate, this scenario produces a present value of $96 billion.

Fair Value Assessment

The stark difference between our scenarios, ranging from $398 billion to $96 billion, reflects the significant uncertainty surrounding Netflix's future growth trajectory. Taking a balanced view by averaging these scenarios suggests a middle-ground valuation of approximately $247 billion. With 436.8 million shares outstanding, this translates to a fair value range of $220 to $911 per share, with a middle-ground estimate of approximately $566.

The current market capitalization of $415 billion suggests investors are pricing Netflix closer to our optimistic scenario. This valuation implies strong confidence in Netflix's ability to maintain robust growth rates and potentially even exceed our optimistic assumptions. To justify this valuation, Netflix would need to execute exceptionally well on its growth initiatives, successfully manage content costs, and maintain its competitive edge in an increasingly crowded streaming landscape.

This valuation framework suggests that while Netflix's current stock price isn't unreasonable under optimistic assumptions, it leaves little room for execution missteps. The company's ability to maintain its growth trajectory in the face of increasing competition, content cost inflation, and potential market saturation will be crucial in determining whether it can grow into and potentially exceed its current valuation.

---

Discover Valu8.app

Valu8.app empowers investors and analysts to discover undervalued stocks.

Get weekly alerts matching your criteria in plain English.

Share intrinsic value insights with peers.

Learn more...