investorscraft@gmail.com

Intrinsic ValueNetflix, Inc. (NFC.DE)

Previous Close70.31
Intrinsic Value
Upside potential
Previous Close
70.31

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Netflix, Inc. operates as a global leader in the subscription-based streaming entertainment industry, offering a vast library of TV series, documentaries, feature films, and mobile games across multiple genres and languages. The company generates revenue primarily through monthly membership fees, with tiered pricing based on streaming quality and the number of simultaneous screens. Its direct-to-consumer model eliminates intermediaries, allowing Netflix to control content distribution and monetization efficiently. The platform is accessible on a wide range of internet-connected devices, including smart TVs, mobile devices, and gaming consoles, ensuring broad reach. Netflix competes in the highly dynamic Communication Services sector, where it faces rivalry from Disney+, Amazon Prime Video, and other emerging platforms. Its market position is reinforced by a robust content pipeline, data-driven personalization, and a first-mover advantage in global streaming. With approximately 222 million paid members across 190 countries, Netflix maintains significant scale advantages, though it must continually invest in original content to retain subscribers amid intensifying competition.

Revenue Profitability And Efficiency

Netflix reported revenue of €39.0 billion for the period, with net income reaching €8.7 billion, reflecting strong profitability. The company's operating cash flow stood at €7.4 billion, while capital expenditures were modest at €0.4 billion, indicating efficient reinvestment relative to cash generation. Diluted EPS of €19.83 underscores earnings strength, supported by high-margin subscription revenue and scalable infrastructure.

Earnings Power And Capital Efficiency

Netflix demonstrates robust earnings power, with operating cash flow conversion highlighting effective monetization of its subscriber base. The company’s capital efficiency is evident in its ability to fund content investments while maintaining positive free cash flow. Its asset-light model minimizes fixed costs, allowing flexibility in content spending and geographic expansion.

Balance Sheet And Financial Health

Netflix holds €7.8 billion in cash and equivalents against €15.6 billion in total debt, reflecting a leveraged but manageable position. The absence of dividends allows reinvestment in growth initiatives. The balance sheet supports ongoing content investments, though debt levels warrant monitoring given cyclical content production risks.

Growth Trends And Dividend Policy

Netflix’s growth is driven by subscriber additions, pricing power, and international expansion. The company does not pay dividends, opting instead to reinvest cash flows into content and technology. Long-term trends favor streaming adoption, but saturation in mature markets may slow growth, necessitating innovation in monetization and engagement.

Valuation And Market Expectations

With a market cap of €445.9 billion and a beta of 1.59, Netflix is priced for growth, reflecting high expectations for sustained subscriber and revenue expansion. Valuation multiples assume continued dominance in streaming, though competition and content costs pose risks to upside potential.

Strategic Advantages And Outlook

Netflix’s strategic advantages include its vast content library, data-driven recommendations, and global scale. The outlook remains positive, but success hinges on maintaining subscriber growth, managing content costs, and fending off rivals. Expansion into gaming and ad-supported tiers could provide new revenue streams, though execution risks persist.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount