U.S. markets open in 6 hours 49 minutes
  • S&P Futures

    3,849.00
    +39.75 (+1.04%)
     
  • Dow Futures

    31,174.00
    +262.00 (+0.85%)
     
  • Nasdaq Futures

    13,124.75
    +213.75 (+1.66%)
     
  • Russell 2000 Futures

    2,239.90
    +40.70 (+1.85%)
     
  • Crude Oil

    62.68
    +1.18 (+1.92%)
     
  • Gold

    1,755.30
    +26.50 (+1.53%)
     
  • Silver

    27.13
    +0.69 (+2.61%)
     
  • EUR/USD

    1.2095
    +0.0007 (+0.06%)
     
  • 10-Yr Bond

    1.4600
    0.0000 (0.00%)
     
  • Vix

    27.95
    -0.94 (-3.25%)
     
  • GBP/USD

    1.3984
    +0.0062 (+0.44%)
     
  • USD/JPY

    106.5700
    +0.0680 (+0.06%)
     
  • BTC-USD

    46,117.72
    +1,225.89 (+2.73%)
     
  • CMC Crypto 200

    921.15
    -11.98 (-1.28%)
     
  • FTSE 100

    6,483.43
    -168.53 (-2.53%)
     
  • Nikkei 225

    29,663.50
    +697.49 (+2.41%)
     

A Look At The Intrinsic Value Of Netflix, Inc. (NASDAQ:NFLX)

  • Oops!
    Something went wrong.
    Please try again later.
Simply Wall St
·6 min read
  • Oops!
    Something went wrong.
    Please try again later.

Today we will run through one way of estimating the intrinsic value of Netflix, Inc. (NASDAQ:NFLX) by projecting its future cash flows and then discounting them to today's value. This will be done using the Discounted Cash Flow (DCF) model. There's really not all that much to it, even though it might appear quite complex.

We generally believe that a company's value is the present value of all of the cash it will generate in the future. However, a DCF is just one valuation metric among many, and it is not without flaws. If you still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

Check out our latest analysis for Netflix

What's the estimated valuation?

We are going to use a two-stage DCF model, which, as the name states, takes into account two stages of growth. The first stage is generally a higher growth period which levels off heading towards the terminal value, captured in the second 'steady growth' period. To begin with, we have to get estimates of the next ten years of cash flows. Where possible we use analyst estimates, but when these aren't available we extrapolate the previous free cash flow (FCF) from the last estimate or reported value. We assume companies with shrinking free cash flow will slow their rate of shrinkage, and that companies with growing free cash flow will see their growth rate slow, over this period. We do this to reflect that growth tends to slow more in the early years than it does in later years.

Generally we assume that a dollar today is more valuable than a dollar in the future, and so the sum of these future cash flows is then discounted to today's value:

10-year free cash flow (FCF) forecast

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$180.1m

US$885.7m

US$3.26b

US$5.53b

US$9.52b

US$12.8b

US$16.0b

US$18.9b

US$21.5b

US$23.6b

Growth Rate Estimate Source

Analyst x20

Analyst x22

Analyst x10

Analyst x8

Analyst x6

Est @ 34.8%

Est @ 24.97%

Est @ 18.09%

Est @ 13.28%

Est @ 9.9%

Present Value ($, Millions) Discounted @ 7.6%

US$167

US$765

US$2.6k

US$4.1k

US$6.6k

US$8.3k

US$9.6k

US$10.5k

US$11.1k

US$11.3k

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$65b

The second stage is also known as Terminal Value, this is the business's cash flow after the first stage. For a number of reasons a very conservative growth rate is used that cannot exceed that of a country's GDP growth. In this case we have used the 5-year average of the 10-year government bond yield (2.0%) to estimate future growth. In the same way as with the 10-year 'growth' period, we discount future cash flows to today's value, using a cost of equity of 7.6%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$24b× (1 + 2.0%) ÷ (7.6%– 2.0%) = US$433b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$433b÷ ( 1 + 7.6%)10= US$208b

The total value is the sum of cash flows for the next ten years plus the discounted terminal value, which results in the Total Equity Value, which in this case is US$273b. The last step is to then divide the equity value by the number of shares outstanding. Compared to the current share price of US$557, the company appears about fair value at a 9.8% discount to where the stock price trades currently. The assumptions in any calculation have a big impact on the valuation, so it is better to view this as a rough estimate, not precise down to the last cent.

dcf
dcf

The assumptions

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual cash flows. If you don't agree with these result, have a go at the calculation yourself and play with the assumptions. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at Netflix as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 7.6%, which is based on a levered beta of 1.063. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

Next Steps:

Valuation is only one side of the coin in terms of building your investment thesis, and it is only one of many factors that you need to assess for a company. The DCF model is not a perfect stock valuation tool. Instead the best use for a DCF model is to test certain assumptions and theories to see if they would lead to the company being undervalued or overvalued. For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. For Netflix, there are three relevant aspects you should assess:

  1. Risks: Case in point, we've spotted 1 warning sign for Netflix you should be aware of.

  2. Future Earnings: How does NFLX's growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.

  3. Other Solid Businesses: Low debt, high returns on equity and good past performance are fundamental to a strong business. Why not explore our interactive list of stocks with solid business fundamentals to see if there are other companies you may not have considered!

PS. Simply Wall St updates its DCF calculation for every American stock every day, so if you want to find the intrinsic value of any other stock just search here.

This article by Simply Wall St is general in nature. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.