Netflix, Inc. (NFLX) Discounted Future Market Cap

Netflix, Inc.

NFLX (NASDAQ)

(%)

Valuation
Netflix, Inc. Discounted Future Market Cap

"""
    Model: Discounted Future Market Cap

# Render model description
model.render_description(r"""
## Discounted Future Market Cap

This model estimates the intrinsic value of a common share by projecting the Future Market Capitalization using the estimated PE Ratio and then discounting it to the Present using an Annual Required Rate of Return.
""")

# Initialize assumptions
assumptions.init({
    "data": {
        "%discount_rate": None,
        "beta": data.get("profile:beta", default=1),
        "%risk_free_rate": data.get("treasury:year10"),
        "%market_premium": data.get("risk:totalEquityRiskPremium"),
        "pe_ratio": data.get("ratio:priceEarningsRatio"),
        "%revenue_growth_rate": None,
        "%net_income_margin": None,
        "historical_years": 10,
        "projection_years": 5,
    },
    "hierarchies": [{
        "parent": "%discount_rate",
        "children": ["beta", "%risk_free_rate", "%market_premium"]
    }]
})

# Calculate cost of equity
cost_of_equity = assumptions.get("%risk_free_rate") + assumptions.get("beta") * assumptions.get("%market_premium")
assumptions.set("%discount_rate", cost_of_equity)

# Compute metrics
data.compute({
    "%grossMargin": "income:grossProfit / income:revenue",
    "%operating_margin": "income:operatingIncome / income:revenue",
    "%netMargin": "income:netIncome / income:revenue",
    "%revenueGrowthRate": "function:growth:income:revenue",
    "%netIncomeGrowthRate": "function:growth:income:netIncome",
    "%totalStockholdersEquityGrowthRate": "function:growth:balance:totalStockholdersEquity",

# Calculating NOPAT (Net Operating Profit After Taxes)
    "%taxRate": "income:incomeTaxExpense / income:incomeBeforeTax",
    "incomeTax": "income:operatingIncome * %taxRate",
    "nopat": "income:operatingIncome - incomeTax",

# Calculating Invested Capital
    "investedCapital": [
        "balance:totalNonCurrentAssets", "-", "balance:cashAndCashEquivalents", "+",
        "balance:totalCurrentAssets", "-", "balance:totalCurrentLiabilities"
    ],
    "%roic": "nopat / investedCapital",
})

data.set_default_range(f"{-assumptions.get('historical_years')}->0")

assumptions.set("%net_income_margin", data.average(f"%netMargin"))
assumptions.set_bounds(
    "%net_income_margin", low=0, high="100%"
)

assumptions.set("%revenue_growth_rate", data.average(f"%revenueGrowthRate"))
assumptions.set_bounds(
    "%revenue_growth_rate", low=0, high="25%"
)

# Compute forecasted values and ratios
data.compute({
    "income:revenue": f"""
        income:revenue:-1 * 
        (1 + {assumptions.get('%revenue_growth_rate')})
    """,
    "%revenueGrowthRate": "function:growth:income:revenue",
    "income:netIncome": f"income:revenue * {assumptions.get('%net_income_margin')}",
}, forecast=assumptions.get("projection_years"))

projected_revenue = data.get("income:revenue")
projected_net_income = data.get(f"income:netIncome:{assumptions.get('projection_years')}")

shares_outstanding = data.get("income:weightedAverageShsOut")
future_market_cap = assumptions.get("pe_ratio") * projected_net_income
discounted_future_market_cap = future_market_cap / (
            (1 + assumptions.get("%discount_rate")) ** assumptions.get("projection_years"))

stock_value = discounted_future_market_cap / shares_outstanding

# Set the final value
model.set_final_value({
    "value": stock_value,
    "units": "$"
})

# Render results
model.render_results([
    [stock_value, "Present Value", "$"],
    [projected_net_income, "Estimated net income", "$"],
    [future_market_cap, "Estimated market capitalization", "$"],
    [discounted_future_market_cap, "Market capitalization discounted to present", "$"],
    [shares_outstanding, "Shares Outstanding", "#"],
    [data.get("income:eps"), "Earnings Per Share (EPS)", "$"],
    [data.get("profile:price"), "Market Price", "$"],
    [data.get("ratio:priceEarningsRatio"), "Price to Earnings (PE) Ratio", "#"]
])

# Render chart
model.render_chart({
    "data": {
        "income:revenue": "Revenue",
        "income:netIncome": "Net Income"
    },
    "start": -assumptions.get("historical_years"),
    "end": "*",
    "properties": {
        "title": "Historical and forecasted data",
        "set_editable": [
            "income:revenue",
            "income:netIncome"
        ]
    }
})

# Render table for estimated future values
model.render_table({
    "data": {
        "income:revenue": "Revenue",
        "%revenueGrowthRate": "Revenue Growth Rate",
        "income:netIncome": "Net Income",
    },
    "start": -1,
    "end": "*",
    "properties": {
        "title": "Estimated Future Values",
        "order": "ascending",
        "number_format": "M"
    }
})

# Render historical values table
model.render_table({
    "data": {
        "income:revenue": "Revenue",
        "income:costOfRevenue": "Cost of Revenue",
        "income:grossProfit": "Gross Profit",
        "%grossMargin": "Gross Margin",
        "income:operatingIncome": "Operating Income",
        "%operating_margin": "Operating Margin",
        "income:netIncome": "Net Income",
        "%netMargin": "Net Margin",
    },
    "start": -assumptions.get("historical_years"),
    "end": 0,
    "properties": {
        "title": "Historical Values",
        "display_averages": True,
        "order": "descending",
        "number_format": "M"
    },
})

# Render historical growth rates table
model.render_table({
    "data": {
        "income:revenue": "Revenue",
        "%revenueGrowthRate": "Revenue Growth Rate",
        "income:netIncome": "Net Income",
        "%netMargin": "Net Margin",
        "%netIncomeGrowthRate": "Net Income Growth Rate",
        "balance:totalStockholdersEquity": "Stockholders Equity",
        "%totalStockholdersEquityGrowthRate": "Equity Growth Rate",
        "%roic": "Return on Invested Capital (ROIC)",
        "nopat": "After-tax Operating Income",
        "%taxRate": "Income Tax Rate",
        "investedCapital": "Invested Capital",
    },
    "start": -assumptions.get("historical_years"),
    "end": 0,
    "properties": {
        "title": "Historical Growth Rates",
        "display_averages": True,
        "order": "descending",
        "number_format": "M"
    },
})

# Set description for assumptions
assumptions.set_description({
    "%discount_rate": r"""
        ## Discount Rate

`Discount Rate` = `Cost of Equity` = `Risk Free Rate` + `Beta` * `Market Premium`

The cost of equity is the theoretical rate of return that an equity investment should generate. It is calculated using the CAPM formula.

[Read More](https://www.investopedia.com/terms/c/costofequity.asp#mntl-sc-block_1-0-20)
    """,

"beta": r"""
        ## Beta

Beta is a value that measures the price fluctuations (volatility) of a stock with respect to fluctuations in the overall stock market.
    """,

"%risk_free_rate": r"""
        ## Risk-Free Rate

The risk-free rate represents the interest an investor would expect from an absolutely risk-free investment over a specified period of time.
        By default, it is equal to the current yield of the U.S. 10 Year Treasury Bond.
    """,

"%market_premium": r"""
        ## Market Premium

Market risk premium represents the excess returns over the risk-free rate that investors expect for taking on the incremental risks connected to the equities market.
    """,

"pe_ratio": r"""
        ## Price to Earnings (PE) Ratio

Estimated Price to Earnings (PE) Ratio at the end of the projection period.

`Future Market Cap` = `PE Ratio` * `Projected Net Income`
    """,

"%revenue_growth_rate": r"""
        ## Revenue Growth Rate

The annual revenue growth rate is applied to projected revenue starting from the second projection year onward.
    """,

"%net_income_margin": r"""
        ## Net Income Margin

Net Income expressed as a percentage of Revenue.
    """,

"historical_years": r"""
        ## Historical Years

The number of historical years used to calculate averages for historical data.
    """,

"projection_years": r"""
        ## Projection Years

The number of years for projecting the analysis into the future.
    """,
})

print("End of model.")

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Discounted Future Market Cap

Interactive Assumptions

Discount Rate Discount Rate `Discount Rate` = `Cost of Equity` = `Risk Free Rate` + `Beta` * `Market Premium` The cost of equity is the theoretical rate of return that an equity investment should generate. It is calculated using the CAPM formula. Read More	%
↳ Beta Beta Beta is a value that measures the price fluctuations (volatility) of a stock with respect to fluctuations in the overall stock market.	#
↳ Risk Free Rate Risk-Free Rate The risk-free rate represents the interest an investor would expect from an absolutely risk-free investment over a specified period of time. By default, it is equal to the current yield of the U.S. 10 Year Treasury Bond.	%
↳ Market Premium Market Premium Market risk premium represents the excess returns over the risk-free rate that investors expect for taking on the incremental risks connected to the equities market.	%
Pe Ratio Price to Earnings (PE) Ratio Estimated Price to Earnings (PE) Ratio at the end of the projection period. `Future Market Cap` = `PE Ratio` * `Projected Net Income`	#
Revenue Growth Rate Revenue Growth Rate The annual revenue growth rate is applied to projected revenue starting from the second projection year onward.	%
Net Income Margin Net Income Margin Net Income expressed as a percentage of Revenue.	%
Historical Years Historical Years The number of historical years used to calculate averages for historical data.	#
Projection Years Projection Years The number of years for projecting the analysis into the future.	#

Results
Present Value	59.8 USD
Estimated net income	12.02 Bil. USD
Estimated market capitalization	444.1 Bil. USD
Market capitalization discounted to present	253.8 Bil. USD
Shares Outstanding	4.24 Bil.
Earnings Per Share (EPS)	2.45 USD
Market Price	90.53 USD
Price to Earnings (PE) Ratio	36.94

Historical and forecasted data

Monetary values in USD

{"sectionId": "section-chart-1", "sectionType": "chart", "title": "Historical and forecasted data", "timeseries": "annual", "series": [{"label": "Revenue", "mappingKey": "income:revenue", "data": [{"l": "2015", "x": "2015-12-31", "y": 6779511000}, {"l": "2016", "x": "2016-12-31", "y": 8830669000}, {"l": "2017", "x": "2017-12-31", "y": 11692713000}, {"l": "2018", "x": "2018-12-31", "y": 15794341000}, {"l": "2019", "x": "2019-12-31", "y": 20156447000}, {"l": "2020", "x": "2020-12-31", "y": 24996056000}, {"l": "2021", "x": "2021-12-31", "y": 29697844000}, {"l": "2022", "x": "2022-12-31", "y": 31615550000}, {"l": "2023", "x": "2023-12-31", "y": 33723297000}, {"l": "2024", "x": "2024-12-31", "y": 39000966000}, {"l": "2025", "x": "2025-12-31", "y": 47202869149, "oy": 47202869149, "e": true, "d": 2025, "g": 21.03, "og": 21.03}, {"l": "2026", "x": "2026-12-31", "y": 57129632532, "oy": 57129632532, "e": true, "d": 2026, "g": 21.03, "og": 21.03}, {"l": "2027", "x": "2027-12-31", "y": 69143994253, "oy": 69143994253, "e": true, "d": 2027, "g": 21.03, "og": 21.03}, {"l": "2028", "x": "2028-12-31", "y": 83684976244, "oy": 83684976244, "e": true, "d": 2028, "g": 21.03, "og": 21.03}, {"l": "2029", "x": "2029-12-31", "y": 101283926749, "oy": 101283926749, "e": true, "d": 2029, "g": 21.03, "og": 21.03}], "dataType": ".", "displayAs": "line", "dataTimeseries": "annual", "hidden": false}, {"label": "Net Income", "mappingKey": "income:netIncome", "data": [{"l": "2015", "x": "2015-12-31", "y": 122641000}, {"l": "2016", "x": "2016-12-31", "y": 186678000}, {"l": "2017", "x": "2017-12-31", "y": 558929000}, {"l": "2018", "x": "2018-12-31", "y": 1211242000}, {"l": "2019", "x": "2019-12-31", "y": 1866916000}, {"l": "2020", "x": "2020-12-31", "y": 2761395000}, {"l": "2021", "x": "2021-12-31", "y": 5116228000}, {"l": "2022", "x": "2022-12-31", "y": 4491924000}, {"l": "2023", "x": "2023-12-31", "y": 5407990000}, {"l": "2024", "x": "2024-12-31", "y": 8711631000}, {"l": "2025", "x": "2025-12-31", "y": 5602980568, "oy": 5602980568, "e": true, "d": 2025, "g": -35.68, "og": -35.68}, {"l": "2026", "x": "2026-12-31", "y": 6781287381, "oy": 6781287381, "e": true, "d": 2026, "g": 21.03, "og": 21.03}, {"l": "2027", "x": "2027-12-31", "y": 8207392117, "oy": 8207392117, "e": true, "d": 2027, "g": 21.03, "og": 21.03}, {"l": "2028", "x": "2028-12-31", "y": 9933406680, "oy": 9933406680, "e": true, "d": 2028, "g": 21.03, "og": 21.03}, {"l": "2029", "x": "2029-12-31", "y": 12022402105, "oy": 12022402105, "e": true, "d": 2029, "g": 21.03, "og": 21.03}], "dataType": ".", "displayAs": "line", "dataTimeseries": "annual", "hidden": false}], "editableDates": {"2025-12-31": 26, "2026-12-31": 27, "2027-12-31": 28, "2028-12-31": 29, "2029-12-31": 30}, "properties": {"display_table": true}, "width": "full"}

Edit Chart Values	2025-12-31	2026-12-31	2027-12-31	2028-12-31	2029-12-31

↳ Growth Rate

Estimated Future Values

Monetary values in USD amounts except #	2024 Dec 31	LTM Jan 08	2025 Dec 31	2026 Dec 31	2027 Dec 31	2028 Dec 31	2029 Dec 31
Revenue	39,001	43,379	47,203	57,130	69,144	83,685	101,284
Revenue Growth Rate	15.65%	11.22%	21.03%	21.03%	21.03%	21.03%	21.03%
Net Income	8,712	10,431	5,603	6,781	8,207	9,933	12,022

Monetary values in USD

amounts except #

2024
Dec 31

LTM
Jan 08

2025
Dec 31

2026
Dec 31

2027
Dec 31

2028
Dec 31

2029
Dec 31

Revenue

39,001

43,379

47,203

57,130

69,144

83,685

101,284

Revenue Growth Rate

15.65%

11.22%

21.03%

Net Income

8,712

10,431

5,603

6,781

8,207

9,933

12,022

Historical Values

Monetary values in USD amounts except #	Average	LTM Jan 08	2024 Dec 31	2023 Dec 31	2022 Dec 31	2021 Dec 31	2020 Dec 31	2019 Dec 31	2018 Dec 31	2017 Dec 31	2016 Dec 31	2015 Dec 31
Revenue	24,151	43,379	39,001	33,723	31,616	29,698	24,996	20,156	15,794	11,693	8,831	6,780
Cost of Revenue	14,158	22,520	21,038	19,715	19,168	17,333	15,276	12,440	9,968	7,660	6,030	4,591
Gross Profit	9,993	20,859	17,963	14,008	12,447	12,365	9,720	7,716	5,827	4,033	2,801	2,188
Gross Margin	39.02%	48.09%	46.06%	41.54%	39.37%	41.64%	38.89%	38.28%	36.89%	34.49%	31.72%	32.27%
Operating Income	4,742	12,643	10,418	6,954	5,633	6,195	4,585	2,604	1,605	838.7	379.8	305.8
Operating Margin	15.69%	29.14%	26.71%	20.62%	17.82%	20.86%	18.34%	12.92%	10.16%	7.17%	4.3%	4.51%
Net Income	3,715	10,431	8,712	5,408	4,492	5,116	2,761	1,867	1,211	558.9	186.7	122.6
Net Margin	11.87%	24.05%	22.34%	16.04%	14.21%	17.23%	11.05%	9.26%	7.67%	4.78%	2.11%	1.81%

Historical Growth Rates

Monetary values in USD amounts except #	Average	LTM Jan 08	2024 Dec 31	2023 Dec 31	2022 Dec 31	2021 Dec 31	2020 Dec 31	2019 Dec 31	2018 Dec 31	2017 Dec 31	2016 Dec 31	2015 Dec 31
Revenue	24,151	43,379	39,001	33,723	31,616	29,698	24,996	20,156	15,794	11,693	8,831	6,780
Revenue Growth Rate	21.03%	11.22%	15.65%	6.67%	6.46%	18.81%	24.01%	27.62%	35.08%	32.41%	30.26%	23.16%
Net Income	3,715	10,431	8,712	5,408	4,492	5,116	2,761	1,867	1,211	558.9	186.7	122.6
Net Margin	11.87%	24.05%	22.34%	16.04%	14.21%	17.23%	11.05%	9.26%	7.67%	4.78%	2.11%	1.81%
Net Income Growth Rate	53.69%	19.74%	61.09%	20.39%	-12.2%	85.28%	47.91%	54.13%	116.7%	199.4%	52.22%	-54.03%
Stockholders Equity	12,753	25,954	24,744	20,588	20,777	15,849	11,065	7,582	5,239	3,582	2,680	2,223
Equity Growth Rate	28.12%	4.89%	20.18%	-0.91%	31.09%	43.23%	45.94%	44.73%	46.25%	33.67%	20.53%	19.69%
Return on Invested Capital (ROIC)	14.75%	30.37%	25.97%	18.5%	13.53%	18.05%	17.01%	10.67%	10.1%	9.01%	3.61%	5.44%
After-tax Operating Income	4,156	10,909	9,107	6,060	4,807	5,427	3,958	2,358	1,585	965.9	272.2	264.3
Income Tax Rate	10.67%	13.71%	12.58%	12.85%	14.67%	12.39%	13.69%	9.47%	1.24%	-15.17%	28.34%	13.56%
Invested Capital	23,046	35,916	35,070	32,754	35,517	30,068	23,269	22,102	15,693	10,724	7,532	4,864