Netflix
 
Buylyst Valuation
$434.7
Market Price
$493.2
Upside
-12%
 

Target Price based on these Assumptions

Sustainable Free Cash Flow
$9,560 Million
Long-Term Discount Rate
5%

Sustainable Free Cash Flow Calculation

Historical Numbers

Cash Flow Items ($mn) Sustainable Level
Revenue 43,300
-

Cost of goods sold

25,000
-

R&D and Cost of labor

2,000
-

Selling, general, and administrative costs

Selling & Admin. Costs

4,000
-

Other

-
+

Depreciation and amortization

Depreciation 

150
=

Earnings before interest, taxes, depreciation and amortization (EBITDA)

EBITDA

12,050
-

Maintenance capital expenditure

Maintenance Cap-Ex

400
=

Unlevered cash flow

12,050
-

Increases in working capital

Increases in working cap.

0
-

Debt service charges

100
-

Cash taxes

2,390
=

Discretionary cash flow

9,560
POSSIBLY WIDENING THE MOAT:
-

Growth capital expenditure

Growth Cap-Ex

0
-

Cash spent on acquisitions

Acquisitions

0
-

Other

0
POSSIBLE SHENANIGANS:
-

Dividends

0
-

Share Buybacks

0
=

FREE CASH FLOW

9,560

* Click on the orange dot above to read additional notes on the items

Last 12 months ending 03/31/2020.

We use cookies on this site to ensure the best service possible.