NFLX Stock: The Math Behind The Upside
Netflix (NFLX) stock trades at $87.56 per share, a market cap of $369.7B, and 27.6 times trailing earnings. Is that a fair price, or is there more going on here?
Where NFLX Sits Today
- Valuation: P/E of 27.6 versus a 3-year average of 38.4 and a 3-year high of 55.6.
- Revenue: Revenue grew 16.7% over the last 12 months, with a 3-year CAGR of 13.7%.
- Net Margin: Running at 28.5% LTM, against a 3-year average of 19.5% and a 3-year peak of 28.5%.
While the table below shows the same picture in one place, you can internalize NFLX’s current state better with a more detailed financial picture.
| NFLX | |
|---|---|
| Sector | Communication Services |
| Industry | Movies & Entertainment |
| P/E Ratio | 27.6 |
| P/E Ratio 3Y Avg | 38.4 |
| LTM* Revenue Growth | 16.7% |
| 3Y Avg Revenue Growth | 13.7% |
| LTM* Net Margin | 28.5% |
| 3Y Peak Net Margin | 28.5% |
| 3Y Avg Net Margin | 19.5% |
*LTM: Last Twelve Months
- The Bear Case: How NFLX Behaves During Market Shocks
- Netflix Stock Capital Return Hits $23 Bil
- Netflix Stock Hits Key Support – Buying Opportunity?
- How Low Can NFLX Really Go In A Market Crash?
- Netflix Stock Hits Key Support – Buying Opportunity?
- This Strategy Pays You 8.2% While Lining Up NFLX At Bargain Prices
Revenue Compounding Does The Work
NFLX has accelerated recently, but at these levels, gravity eventually takes over. We will not extrapolate peak performance, and instead, apply a structural fade to project 14.2% annually.
Even with these conservative guardrails, compounding moves the earnings base enough to deliver the upside here. Margins and multiples are not asked to stretch.
The 3-Year Math
A straightforward scenario, not a forecast. Here is what the numbers look like.
- Revenue grows at 14.2% annually (applying a structural fade to recent peak acceleration), and reaches $69.9B from $46.9B today.
- Net Margin eases from 28.5% to 25.8% as peak-level margins pull back toward the 3-year average of 19.5%.
- Earnings combine the two. The base moves to roughly $18.0B from $13.4B today, about a 35% jump.
- P/E holds near 27.6. No re-rating up, as that makes sense in cases of meaningfully accelerated revenue or EPS growth projections. The upside rests entirely on earnings execution.
Apply the projected multiple to the projected earnings base: stock price lands near $118.02, a market cap of $498.4B against $369.7B today. That is roughly 35% above where the stock trades now.
Revenue compounding might be the key to NFLX’s upside going forward. But did the same lever drive its recent move or was it something different?
What Has To Be True
The scenario assumes growth of 14.2% annually, intentionally faded below the LTM 16.7% pace. What has to be true is that growth settles at or above this modest rate. If it collapses entirely, the multiple in our scenario becomes hard to defend.
Worth flagging: NFLX share count is down about 5.2% over the last 3 years. That buyback pace means even flat net income translates to rising EPS, compounding with whatever the main scenario delivers.
The 3-year horizon is a convenience. Whether this plays out over 3 years or 5, the stock price is likely to respond in a similar direction, as long as the trajectory holds.
When One Stock Isn’t The Whole Answer
A careful 3-year case on a single name is still a concentrated bet, as analysis of its volatility during past market crises shows. Investors who build analyses like this on individual positions often want the same framework running across a diversified book – partly for discipline, partly because even the cleanest single-stock thesis can break for reasons the math does not capture.
The Trefis High Quality (HQ) Portfolio combines the analytical rigor with forward looking view across 30 stocks, with a consistent selection framework and a sizing and rebalancing discipline designed to deliver upside without the single-name risk you just read through here.
By selecting 30 high-conviction stocks, the HQ strategy has historically outpaced the S&P 500, S&P Mid-cap, and Russell 2000.