DCF DETAIL is in Free Plan only for selected tickers below!

In general, to use DCF DETAIL feature to see all tickers, you need to be a paying customer, Try our Paid Plans,
email : [email protected] or use Help Section!!
Selected tickers used: ['NFLX']


We have 6 report results for ticker: NFLX - Netflix, Inc., also organized by 3 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies

1. DCF scenario play based on next 3 years

Image

2. DCF scenario play based on next 5 years

Image
Selected Group Tag Permalink: SUMMARY, Showing 6 report results for group: SUMMARY

1. Showing SUMMARY report for NFLX [ permalink ] [ csv download ] [show/hide charts] Current Market Price: 973.03 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
NFLX revenue 39.00B 33.72B 31.62B 29.70B 25.00B 20.16B 15.79B 11.69B 8.83B 6.78B 5.50B 4.37B 3.61B 3.20B 2.16B 1.67B
NFLX owner_earnings 6.76B 6.59B 1.11B -0.22B 1.90B -3.40B -3.08B -2.04B -1.71B -0.94B -0.15B -0.03B -0.09B 0.21B 0.18B 0.27B
NFLX cashflow::operating 7.36B 7.27B 2.03B 0.39B 2.43B -2.89B -2.68B -1.79B -1.47B -0.75B 0.02B 0.10B 0.02B 0.32B 0.28B 0.33B
NFLX cashflow::fcf 6.92B 6.93B 1.62B -0.13B 1.93B -3.14B -2.85B -1.96B -1.58B -0.84B -0.05B 0.04B -0.02B 0.27B 0.24B 0.28B
NFLX cashflow::realfcf 6.65B 6.59B 1.04B -0.54B 1.51B -3.55B -3.18B -2.14B -1.76B -0.97B -0.17B -0.04B -0.09B 0.21B 0.18B 0.27B
NFLX netincome 8.71B 5.41B 4.49B 5.12B 2.76B 1.87B 1.21B 0.56B 0.19B 0.12B 0.27B 0.11B 0.02B 0.23B 0.16B 0.12B
NFLX operatingincome 10.42B 6.95B 5.63B 6.19B 4.59B 2.60B 1.61B 0.84B 0.38B 0.31B 0.40B 0.23B 0.05B 0.38B 0.28B 0.19B
NFLX marketcap 381.00B 213.10B 131.23B 266.85B 238.89B 141.80B 116.72B 83.44B 53.13B 48.88B 20.52B 21.43B 5.39B 3.84B 0.0 0.0
NFLX ev 388.78B 220.52B 154.79B 276.22B 247.00B 151.55B 123.29B 87.11B 55.03B 49.45B 20.31B 21.32B 5.30B 3.53B 0.0 0.0
NFLX shares 0.44B 0.45B 0.45B 0.46B 0.44B 0.44B 0.44B 0.43B 0.43B 0.43B 0.42B 0.41B 0.06B 0.05B 0.05B 0.06B
NFLX shares_calc 0.43B 0.44B 0.45B 0.44B 0.44B 0.44B 0.44B 0.43B 0.43B 0.43B 0.42B 0.41B 0.41B 0.39B 0.39B 0.42B
NFLX capex -0.44B -0.35B -0.41B -0.52B -0.50B -0.25B -0.17B -0.17B -0.11B -0.09B -0.07B -0.05B -0.04B -0.05B -0.03B -0.05B
NFLX depreciation 0.33B 0.36B 0.34B 0.21B 0.12B 0.10B 0.08B 0.07B 0.06B 0.06B 0.05B 0.05B 0.05B 0.04B 0.04B 0.04B
NFLX evToOcf 52.81 30.32 76.39 703.54 101.77 -52.49 -45.99 -48.78 -37.33 -65.98 0.00B 217.96 232.79 11.11 0.0 0.0
NFLX pocf 51.76 29.29 64.76 679.69 98.43 inf inf inf inf inf 1245.07 219.04 236.75 12.08 0.0 0.0
NFLX pe 43.73 39.40 29.21 52.16 86.51 75.96 96.37 149.28 284.60 398.60 76.92 190.64 314.23 16.98 0.0 0.0

2. Vertical Data, ratio wrt to shares_calc for NFLX [show/hide charts] Current Market Price: 973.03 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
NFLX revenue 91.24 77.05 71.04 67.05 56.58 45.99 36.22 26.90 20.58 15.86 13.09 10.74 8.86 8.26 5.61 4.02
NFLX owner_earnings 15.81 15.05 2.50 -0.49 4.29 -7.75 -7.07 -4.69 -3.97 -2.19 -0.36 -0.08 -0.22 0.55 0.47 0.66
NFLX cashflow::operating 17.22 16.62 4.55 0.89 5.49 -6.59 -6.15 -4.11 -3.43 -1.75 0.04 0.24 0.06 0.82 0.72 0.78
NFLX cashflow::fcf 16.19 15.82 3.64 -0.30 4.37 -7.17 -6.55 -4.51 -3.69 -1.97 -0.13 0.11 -0.04 0.69 0.63 0.67
NFLX cashflow::realfcf 15.56 15.05 2.34 -1.21 3.43 -8.09 -7.28 -4.93 -4.09 -2.26 -0.40 -0.09 -0.22 0.53 0.47 0.64
NFLX netincome 20.38 12.36 10.09 11.55 6.25 4.26 2.78 1.29 0.43 0.29 0.63 0.28 0.04 0.58 0.42 0.28
NFLX operatingincome 24.37 15.89 12.66 13.98 10.38 5.94 3.68 1.93 0.88 0.72 0.96 0.56 0.12 0.97 0.74 0.46
NFLX marketcap 891.32 486.88 294.88 602.44 540.73 323.57 267.66 191.96 123.80 114.38 48.80 52.60 13.23 9.90 0.0 0.0
NFLX ev 909.52 503.85 347.82 623.58 559.07 345.80 282.72 200.42 128.22 115.70 48.29 52.34 13.01 9.11 0.0 0.0
NFLX shares 1.03 1.03 1.01 1.03 1.00 1.00 1.00 0.99 1.00 1.00 1.00 1.00 0.14 0.14 0.14 0.14
NFLX shares_calc 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
NFLX capex -1.03 -0.80 -0.92 -1.18 -1.13 -0.58 -0.40 -0.40 -0.25 -0.21 -0.17 -0.13 -0.10 -0.13 -0.09 -0.11
NFLX depreciation 0.77 0.82 0.76 0.47 0.26 0.24 0.19 0.17 0.13 0.15 0.13 0.12 0.11 0.11 0.10 0.09
NFLX pocf 0.0 0.0 0.0 0.0 0.0 0.23 0.23 0.23 0.23 0.23 0.0 0.0 0.0 0.0 0.0 0.0
This table measures each value wrt shares_calc (essentially dividiing each entry by shares_calc), this way we can understand how business is utilizing its shares_calc on a % basis

3. Vertical Data, ratio wrt to revenue for NFLX [show/hide charts] Current Market Price: 973.03 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
NFLX revenue 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NFLX owner_earnings 17.33% 19.53% 3.52% -0.74% 7.59% -16.85% -19.53% -17.45% -19.31% -13.81% -2.78% -0.74% -2.53% 6.63% 8.34% 16.42%
NFLX cashflow::operating 18.87% 21.57% 6.41% 1.32% 9.71% -14.32% -16.97% -15.27% -16.69% -11.05% 0.30% 2.24% 0.63% 9.91% 12.78% 19.46%
NFLX cashflow::fcf 17.75% 20.54% 5.12% -0.44% 7.72% -15.58% -18.07% -16.76% -17.91% -12.40% -0.97% 1.00% -0.49% 8.36% 11.22% 16.71%
NFLX cashflow::realfcf 17.05% 19.53% 3.30% -1.80% 6.06% -17.59% -20.10% -18.31% -19.88% -14.24% -3.06% -0.87% -2.53% 6.44% 8.34% 15.95%
NFLX netincome 22.34% 16.04% 14.21% 17.23% 11.05% 9.26% 7.67% 4.78% 2.11% 1.81% 4.85% 2.57% 0.48% 7.06% 7.44% 6.94%
NFLX operatingincome 26.71% 20.62% 17.82% 20.86% 18.34% 12.92% 10.16% 7.17% 4.30% 4.51% 7.31% 5.22% 1.39% 11.74% 13.12% 11.49%
NFLX marketcap 976.90% 631.90% 415.07% 898.56% 955.72% 703.52% 739.01% 713.58% 601.64% 721.06% 372.82% 489.84% 149.33% 119.79% 0.0 0.0
NFLX ev 996.85% 653.92% 489.59% 930.09% 988.14% 751.85% 780.58% 745.02% 623.12% 729.35% 368.94% 487.44% 146.83% 110.18% 0.0 0.0
NFLX shares 1.13% 1.33% 1.43% 1.53% 1.76% 2.17% 2.76% 3.69% 4.86% 6.28% 7.64% 9.31% 1.54% 1.65% 2.43% 3.39%
NFLX shares_calc 1.10% 1.30% 1.41% 1.49% 1.77% 2.17% 2.76% 3.72% 4.86% 6.30% 7.64% 9.31% 11.29% 12.10% 17.82% 24.85%
NFLX capex -1.13% -1.03% -1.29% -1.77% -1.99% -1.26% -1.10% -1.48% -1.22% -1.35% -1.27% -1.24% -1.12% -1.55% -1.56% -2.75%
NFLX depreciation 0.84% 1.06% 1.06% 0.70% 0.46% 0.51% 0.53% 0.62% 0.65% 0.92% 0.98% 1.11% 1.26% 1.37% 1.76% 2.28%
NFLX pocf 0.0 0.0 0.0 0.0 0.0 0.50% 0.63% 0.86% 1.13% 1.48% 0.0 0.0 0.0 0.0 0.0 0.0
This table measures each value wrt revenue (essentially dividiing each entry by revenue), this way we can understand how business is utilizing its revenue on a % basis

4. CAGR report Showing SUMMARY report for NFLX Current Market Price: 973.03 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_ENDING_2024 CAGR_5Y_ENDING_2024 CAGR_3Y_ENDING_2024
NFLX revenue 21.46% 14.11% 9.51%
NFLX owner_earnings 27.99% 31.89% 220.31%
NFLX cashflow::operating 31.58% 35.39% 165.66%
NFLX cashflow::fcf 29.49% 33.27% 279.02%
NFLX cashflow::realfcf 27.47% 31.12% 143.42%
NFLX netincome 60.59% 36.08% 19.41%
NFLX operatingincome 48.00% 31.95% 18.92%
NFLX marketcap 25.63% 21.86% 12.60%
NFLX ev 25.75% 20.73% 12.07%
NFLX shares 0.34% 0.07% -1.19%
NFLX shares_calc 0.0 -0.50% -1.18%
NFLX capex -16.03% -10.46% 6.07%
NFLX depreciation 20.31% 26.00% 16.43%
NFLX evToOcf 12.12% 24.62% -57.82%
NFLX pocf -79.98% -94.47% -57.61%
NFLX pe -21.77% -10.46% -5.71%

5. Rolling 5 yearly CAGR report Showing SUMMARY report for NFLX Current Market Price: 973.03 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_5Y_2024 CAGR_5Y_2023 CAGR_5Y_2022 CAGR_5Y_2021 CAGR_5Y_2020 CAGR_5Y_2019 CAGR_5Y_2018 CAGR_5Y_2017 CAGR_5Y_2016 CAGR_5Y_2015 CAGR_5Y_2014
NFLX netincome 36.08% 34.88% 51.71% 93.90% 86.42% 47.57% 60.88% 100.73% -3.76% -5.28% 18.15%
NFLX operatingincome 31.95% 34.07% 46.36% 74.78% 71.86% 45.26% 47.70% 75.77% 0.20% 1.52% 15.97%
NFLX marketcap 21.86% 12.79% 9.48% 38.10% 37.34% 47.19% 40.36% 72.97% 69.13% inf inf
NFLX ev 20.73% 12.33% 12.18% 38.08% 37.95% 49.48% 42.04% 75.05% 73.20% inf inf
NFLX shares 0.07% 0.64% 0.88% 1.21% 0.70% 0.81% 1.34% 50.72% 52.00% 51.98% 49.37%
NFLX shares_calc -0.50% 0.07% 0.47% 0.64% 0.67% 0.83% 1.37% 1.30% 2.05% 2.09% 0.27%
NFLX capex -10.46% -12.98% -15.73% -27.15% -28.78% -22.72% -20.82% -25.31% -14.33% -18.00% -8.01%
NFLX depreciation 26.00% 33.83% 36.17% 29.36% 13.19% 13.90% 11.44% 9.60% 5.63% 10.33% 7.27%
NFLX evToOcf 24.62% 21.61% 28.95% 83.57% 28.78% -47.67% -31.72% -31.79% -15.33% inf inf
NFLX pocf -94.47% -95.06% -94.22% -90.74% -93.71% 857.11% 1254.86% 1233.96% 2318.73% inf inf
NFLX pe -10.46% -16.38% -27.84% -28.78% -26.33% -0.25% -12.75% -13.83% 75.74% inf inf

6. Rolling 9 yearly CAGR report Showing SUMMARY report for NFLX Current Market Price: 973.03 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_2024 CAGR_9Y_2023 CAGR_9Y_2022 CAGR_9Y_2021 CAGR_9Y_2020 CAGR_9Y_2019 CAGR_9Y_2018
NFLX shares 0.34% 0.74% 1.14% 26.34% 26.58% 26.57% 25.45%
NFLX shares_calc 0.0 0.44% 0.99% 0.93% 1.46% 1.44% 0.55%
NFLX capex -16.03% -16.37% -20.09% -24.81% -22.59% -20.03% -13.75%
NFLX depreciation 20.31% 23.34% 24.06% 18.43% 11.41% 11.75% 9.08%
NFLX evToOcf 12.12% -33.74% -11.00% 13.08% 27.90% inf inf
NFLX pocf -79.98% -34.07% -12.66% 12.43% 26.25% inf inf
NFLX pe -21.77% -7.16% -18.81% -18.09% 19.83% inf inf


Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List(new)

Join the 1,000+ Sleep Well Investors friends simplifying their investing decisions with SecDiver.com and SleepWellInvesting 🛌

*No account required, We promise to be respectful of your time and never spam you...