Netflix Inc.
Key Financials
Filed dataPeriod: 2026-06-30 · Filed: 2026-07-17
Valuation Estimate
Dated published Foam Engine modelDated model valuation from the published Foam Engine export. Filing lineage and quote observation times have not been independently attested. This estimate depends on its assumptions and is not a price target.
Published snapshot: 2026-11-04T22:01:21.323358+00:00. Quote observed: 2026-11-04; valuation and filing dates may differ. See methodology.
NFLX Stock Valuation and Beer Score
What is NFLX’s Beer Score?
Netflix Inc. (NFLX) has a published Beer Score of 65/100 at $66.39, against a valuation estimate of $42.83 per share.
How should I interpret this estimate?
Beer Score is the valuation-to-price ratio, capped at 100. A score of 100 does not measure investment safety or predict returns. Dated model valuation from the published Foam Engine export. Filing lineage and quote observation times have not been independently attested. This estimate depends on its assumptions and is not a price target.
Read the methodology and limitations before interpreting the estimate.
Published Score History
28 actual published observations, 2026-09-28 to 2026-11-04. Observation dates may have gaps. Lines connect observations; no intermediate scores are inferred.
| Date (UTC) | Score | Price | Valuation | Source |
|---|---|---|---|---|
| 2026-11-04 | 65 | $66.39 | $42.83 | foam_db |
| 2026-11-03 | 68 | $63.42 | $42.83 | foam_db |
| 2026-11-02 | 69 | $62.34 | $42.83 | foam_db |
| 2026-10-30 | 69 | $62.08 | $42.83 | foam_db |
| 2026-10-29 | 69 | $62.05 | $42.83 | foam_db |
| 2026-10-28 | 69 | $61.99 | $42.83 | foam_db |
| 2026-10-27 | 69 | $62.52 | $42.83 | foam_db |
| 2026-10-26 | 67 | $63.90 | $42.83 | foam_db |
| 2026-10-23 | 65 | $65.85 | $42.83 | foam_db |
| 2026-10-22 | 64 | $67.05 | $42.83 | foam_db |
| 2026-10-21 | 66 | $65.04 | $42.83 | foam_db |
| 2026-10-20 | 62 | $68.69 | $42.83 | foam_db |
| 2026-10-19 | 61 | $70.53 | $42.83 | foam_db |
| 2026-10-16 | 61 | $70.53 | $42.83 | foam_db |
| 2026-10-15 | 59 | $72.61 | $42.83 | foam_db |
| 2026-10-14 | 61 | $70.57 | $42.83 | foam_db |
| 2026-10-13 | 61 | $70.46 | $42.83 | foam_db |
| 2026-10-12 | 61 | $70.61 | $42.83 | foam_db |
| 2026-10-09 | 61 | $70.30 | $42.83 | foam_db |
| 2026-10-08 | 60 | $71.57 | $42.83 | foam_db |
| 2026-10-07 | 61 | $69.70 | $42.83 | foam_db |
| 2026-10-06 | 62 | $68.69 | $42.83 | foam_db |
| 2026-10-05 | 63 | $67.50 | $42.83 | foam_db |
| 2026-10-02 | 64 | $67.06 | $42.83 | foam_db |
| 2026-10-01 | 63 | $67.85 | $42.83 | foam_db |
| 2026-09-30 | 62 | $69.58 | $42.83 | foam_db |
| 2026-09-29 | 61 | $70.30 | $42.83 | foam_db |
| 2026-09-28 | 62 | $69.23 | $42.83 | foam_db |
Model Sensitivity and Reverse DCF
Recomputed from the disclosed owner-earnings model. Annual normalized base: $9.6823 billion; shares: 4,163,939,676; input period: 2026-06-30. Five projected annual flows plus a 15.0× terminal multiple; no net cash adjustment. The base scenario reproduces the published valuation within one cent.
| Discount / Growth | 6.0% growth | 8.0% growth | 10.0% growth |
|---|---|---|---|
| 9.0% discount | $41.04 | $44.62 | $48.46 |
| 10.0% discount | $39.40 | $42.83 | $46.51 |
| 11.0% discount | $37.85 | $41.13 | $44.65 |
Growth Implied by the Published Price
The published price implies 18.96% annual owner-earnings growth for five years, holding the 10.0% discount rate and 15.0× terminal multiple fixed.
These are conditional model scenarios, not forecasts.