Simrik/iStock by way of Getty Photographs

Our concept

Netflix Inc. ,Nasdaq: NFLX) is among the world’s main leisure companies with roughly 220 million paid subscriptions in additional than 190 nations.

If the story of Netflix as an organization was portrayed as a Buyers will then be sitting all the way down to tune in to Season 3, a Netflix Authentic collection. From disrupting the DVD rental enterprise from its early days in Season 1 to rising into a significant international streaming platform in Season 2, the corporate is now about to make a brand new entrant. part in its story.

Over the previous decade, the corporate has seen robust membership development that has led to prime line development and expanded revenue margins. Nonetheless, this development has been underpinned by ever-increasing funding in new supplies, which have absorbed the entire firm’s money era and required the corporate to challenge debt. In latest quarters, membership development has not solely slowed down however membership numbers have really began to say no.

Subscription development throughout the pandemic and easing financial coverage and all-round market enthusiasm helped push Netflix shares to an all-time excessive of $701 in November 2021. Since then, and after a much-needed dose of actuality, the shares commerce 65% under their all-time excessive of about $230 as of September 30, 2022. Even after such a drop, we aren’t satisfied that they signify worth.

At the moment, Netflix is ​​valued at $96 billion (excluding money), which is greater than 18 occasions fiscal yr 2011 web revenue. For the reason that firm must spend rising quantities on content material to amass and retrain customers, precise profitability is more likely to be lower than web revenue would lead you to imagine.

The corporate is at a crossroads and the outlook for Netflix stays unsure. Membership development is slowing, content material spending continues to rise, and competitors is intense. Our wide selection of valuation assumptions replicate this uncertainty, with our evaluation displaying a variety of potential annualized returns of three% – 17% over the following decade.

Total, Netflix has demonstrated its capability to create standard content material and appeal to customers, however has but to show that its mannequin can efficiently generate free money stream for its buyers. We don’t suppose that the present value gives an satisfactory margin of security in view of those elements and for that reason we charge it as a “maintain”.

enterprise Overview


netflix subscriber subscription chart

Created by the creator. Information from firm experiences.

The Netflix streaming service was launched again in 2007. Over the previous decade, the corporate has grown its membership base by an element of 9% from about 22 million to over 220 million globally by Q2 2022 – equal to an annual compound development charge of 24%.

Because the buyer base has expanded, development has naturally slowed lately. Subscription development has slowed considerably in Q1 2020, apart from a rise in subscriber counts at first of the COVID-19 pandemic. For instance, within the interval 2012-2014, the corporate steadily elevated its membership by greater than 30% every year, lately, annual subscription development has decreased by lower than 10% every year and even The decline has began within the first half of FY 2012.


netflix content spending chart

Created by the creator. Information from firm experiences.

The evolution of Netflix’s streaming platform has been underpinned by the growth of its content material library. It’s not low-cost to amass or create sufficient content material to draw and retain members. For the previous 10 years, the corporate has elevated the amount of money it spends on new content material by a median of 26% per yr.

The price of the fabric is amortized over its estimated helpful life. Normally, that is about 4 years. In every of the previous 10 years, Netflix has spent about 50% extra on creating or buying new content material than it does on its revenue assertion.

Traditionally, Netflix has relied on licenses to stream third-party content material. Nonetheless, lately, it has been rising the quantity of unique content material produced by itself or authentic content material produced by the corporate itself. In FY19, unique content material accounted for lower than 25% of the full materials price. In FY21, it now accounted for greater than half of the fabric price.

It’s pure that the corporate should spend money on content material to draw its person base. Nonetheless, as subscription development slows and even declines, the corporate might want to discover a option to scale back its content material spend or generate larger common income per person.

mannequin adoption

Netflix share of US TV viewing

Netflix Q2 2022 Letter to Shareholders. Information from Nielsen.

In mild of sluggish person development, a significant precedence for Netflix is ​​discovering a option to speed up its income development once more. As subscription development continues to sluggish, the corporate is wanting to take action via elevated monetization and is engaged on two initiatives to attain this.

The primary is the introduction of an ad-supported subscription plan, which is predicted to launch in 2023. The ad-supported tier will complement the present plans which is able to stay ad-free. A less expensive ad-supported plan would broaden a possible subscription base via elevated affordability, whereas additionally permitting the corporate to monetize its huge viewers. Within the 2021-22 TV season, in response to Nielsen, Netflix attracted extra viewing time than every other outlet in america—greater than twice the quantity of all its pure-streaming rivals mixed.

The second is an try to seize a number of the income from password sharing. The corporate estimates that 100+ million households worldwide use the service in violation of its phrases with out paying for a subscription. The corporate is testing two totally different approaches in Latin America to deal with the difficulty, together with giving current clients the choice so as to add further members or further households for an extra payment. It’s not clear how profitable it is going to be. And this will also be seen as an acknowledgment that the corporate sees restricted scope for increasing its membership base.

buying and selling efficiency

netflix trading performance chart

Created by the creator. Information from firm experiences.

Robust development in subscriptions has naturally translated into robust prime line development, with income rising 8x over the previous decade. Rising scale has led to scale and value benefits regardless of elevated supplies spending, rising web revenue margins from about 3% in 2015 to 17% in fiscal 2011. In consequence, web revenue development has outpaced prime line development. However income on paper do not essentially flip into money in buyers’ pockets.

money stream

netflix cash flow chart

Created by the creator. Information from firm experiences.

Persevering with and rising funding in supplies has been a drain on the corporate’s free money era. All money arising from subscriptions has been absorbed by materials prices, leaving nothing accessible to buyers. The corporate has no intention of paying dividends for the foreseeable future.

As the corporate will increase its funding in unique and authentic content material, its money stream profile deteriorates. Below licensing agreements with third events, money outflows are unfold over the size of the licensing settlement. Nonetheless, unique or authentic content material have to be paid for on the time of manufacturing.

To fulfill this thirst for materials, the corporate has needed to repeatedly challenge debt. For instance, over the previous three years, the corporate generated damaging free money stream of greater than $4 billion, regardless of producing practically $10 billion in web revenue.

steadiness sheet

netflix net debt leverage chart

Created by the creator. Information from firm experiences.

The debt pile has elevated as a result of ever-increasing materials expenditure. Internet debt as of December 31, 2021 was $ billion. Nonetheless, leverage is inside affordable limits at lower than 1x EBITDA. Most loans have a maturity of 2026 or later, which implies that the affect of upper charges is not going to be totally felt for a number of years.


materials price

Materials prices are largely fastened in nature and contracted over a few years, which means that the corporate has restricted flexibility to scale back prices within the quick time period in response to sluggish development or declining subscriptions. As well as, whereas the corporate has change into more and more worthwhile on paper, it has but to generate any free money to return to buyers as money era has been absorbed by ever-increasing materials spending. The corporate’s capability to maneuver from a debt-based development mannequin to a enterprise producing sustainable free money stream stays unsure.


The video leisure market is extraordinarily aggressive and the quantity and energy of competing streaming companies continues to develop. Netflix has primarily gone from a monopoly on subscription-based streaming to competing with highly effective gamers like Disney (DIS) and Amazon (AMZN). As extra content material suppliers create their very own streaming choices, they could not even be keen to license their content material to Netflix, which suggests the corporate has to extend the quantity of its unique/authentic content material, Requires a considerably larger up-front funding than licensing. The competitors is not restricted to video streaming companies, both, as the corporate is competing for person consideration with different types of leisure reminiscent of gaming and social media platforms reminiscent of Instagram, YouTube and TikTok.

Financial Situations

Netflix is ​​in an fascinating place in the case of client discretionary spending. On the one hand, it is a simple goal for households who wish to scale back their spending. Nonetheless, additionally it is doable that Netflix utilization might improve at a time when shoppers look to stay-at-home types of leisure throughout the pressures of residing.


As of September 30, 2022, the corporate’s shares commerce at roughly $238, bringing the full market capitalization to $102 billion. This implies a $96 billion valuation for the enterprise, excluding money reserves of roughly $6 billion.

Our strategy to valuing working companies relies on figuring out the true underlying revenue energy or “proprietor’s earnings” of the enterprise. Within the case of Netflix, web revenue probably exceeds proprietor earnings as a result of precise content material money spend persistently outweighs the corresponding amortization payment. revenue particulars.

Based mostly on web revenue of $5 billion in fiscal yr 2011, working companies are valued at roughly 18.8x occasions earnings. Nonetheless, if web revenue is adjusted to replicate money spent on supplies, the corporate really generated a smaller loss for the yr. The truth is, the incomes place of the true proprietor is someplace between these two factors.

As development slows and the corporate shifts its enterprise mannequin, we see the outlook for Netflix as unsure. For that reason, our analysis mannequin applies quite a lot of assumptions:

valuation assumptions decrease Center higher
improve in revenue 5% 10% 15%
reinvestment charge 100% 75% 50%
price-to-earnings ratio 15.0 17.5 20.0

The excessive stage of uncertainty is mirrored within the outcomes of our valuation evaluation which suggests a variety of potential outcomes for buyers over the following decade. On the decrease finish, we see buyers affected by annual compounded returns of lower than 3%, however can see as much as 17% on the excessive finish of our vary.


There isn’t any doubt that Netflix is ​​a profitable streaming platform with over 220 million paying subscribers. Nonetheless, its development has been money intensive and there’s no indication but as to when and the way the corporate will generate free money for its buyers.

From right here the outlook is unsure. Membership development has slowed (and even declined), the corporate is investing rising quantities in unique content material, and competitors from well-resourced rivals has elevated. Its success will depend upon how effectively it may improve the monetization of its person base and its capability to retain customers whereas retaining content material prices in verify.

At present valuation, we don’t really feel adequately compensated for the dangers and uncertainties that exist, however neither will we low cost the Firm’s capability to efficiently transition right into a cash-generating enterprise. For that reason, we charge Netflix as a “maintain”.

Supply hyperlink