Netflix Inc. logo

Netflix Inc.

NFLX | NASDAQ
Chart Builder DCF Calculator
$71.72
+$0.36 (+0.50%)
At close: Sep 24, 2026, 4:00 PM ET
$71.65
-$0.07 (-0.10%)
After-hours: Sep 24, 2026, 6:15 PM ET
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
13.65B 13.37B 10.98B 10.43B 10.25B 9.27B 8.71B 7.78B 7.09B 6.44B 5.41B 4.53B 4.25B 4.2B 4.49B 5.04B 5.09B 5.01B 5.12B 5.05B 4.39B 3.76B
Depreciation & Amortization
17.67B 17.17B 16.76B 16.15B 15.84B 15.78B 15.63B 15.23B 15.11B 14.76B 14.55B 14.75B 14.83B 14.67B 14.36B 14.13B 13.42B 12.92B 12.44B 11.65B 11.38B 11.17B
Stock-Based Compensation
487.33M 436.88M 368.45M 295.65M 280.32M 268.22M 272.59M 293.28M 307.35M 316.61M 339.37M 410.64M 482.98M 555.34M 575.45M 520.99M 464.01M 415.2M 403.22M 411.49M 422.76M 425.39M
Other Working Capital
875.83M 179.93M -448.18M -403.77M -691.09M -223.05M -154.43M 17.19M -139.15M 15.2M -209.65M -934.44M -887.69M -814.83M -599.54M 65.5M 184.98M -63.61M -387.09M -406.1M -330.99M -180.42M
Other Non-Cash Items
-20.26B -17.85B -17.06B -16.67B -16.05B -16.5B -16.63B -15.22B -14.62B -13.79B -12.45B -12.49B -13.99B -15.1B -16.48B -18.18B -18.14B -17.78B -17.52B -16.22B -14.19B -12.38B
Deferred Income Tax
-2.29M -219.31M -442.06M -352.4M -573.92M -647.55M -590.7M -688.57M -573.87M -467.65M -459.36M -212.26M -183.78M -196.43M -166.55M -304.8M -196.04M -29.09M 199.55M 102.24M 11M 183.18M
Change in Working Capital
271.29M -256.17M -456.22M -274.32M -670.49M -232.86M -33.08M 96.39M -158.93M 53.1M -116.15M -929.1M -760.08M -847.59M -758.09M -32.84M 57.61M 3.37M -241.98M -338.37M -176.41M -210.18M
Operating Cash Flow
11.81B 12.65B 10.15B 9.57B 9.07B 7.94B 7.36B 7.49B 7.16B 7.31B 7.27B 6.06B 4.62B 3.28B 2.03B 1.18B 704.69M 538.18M 392.61M 658.21M 1.84B 2.94B
Capital Expenditures
-818.83M -756.07M -688.22M -607.56M -569.7M -492.1M -439.54M -362.5M -339.56M -362.25M -348.55M -378.51M -359.54M -348.59M -407.73M -462.12M -544.48M -564.74M -524.59M -506.96M -449.45M -480.91M
Cash Acquisitions
-585.74M -585.74M n/a n/a n/a n/a n/a 198.71M 198.71M n/a n/a -762.7M -762.7M -632.87M -757.39M -193.4M -193.4M -124.52M n/a n/a n/a n/a
Purchase of Investments
-12.3M -13.95M -169.97M -161.52M -1.9B -1.9B -1.74B -1.74B n/a -303.23M -504.86M -1.42B -1.42B -1.11B -911.28M n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
184.7M 1.15B 1.92B 1.91B 1.73B 769.95M n/a 493.23M 893.23M 1.4B 1.4B 1.66B 1.26B 757.39M 757.39M n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
19M -17.19M -17.19M n/a -36.19M n/a n/a -198.71M -198.71M n/a n/a -558.68M -558.68M -757.39M -757.39M -788.35M -809.65M -810.65M -815.27M -24.96M -12.5M -11.76M
Investing Cash Flow
-1.21B -225.85M 1.04B 1.14B -773.44M -1.62B -2.18B -1.61B 553.67M 729.69M 541.75M -1.46B -1.84B -2.09B -2.08B -1.44B -1.55B -1.5B -1.34B -531.92M -461.94M -492.67M
Debt Repayment
n/a -1.03B -1.83B -3.23B -1.43B -400M n/a 1.39B -400M -400M n/a n/a n/a n/a -700M -700M -700M -700M -500M -500M -500M 509.46M
Common Stock Repurchased
-9.92B -6.86B -9.13B -8.01B -7.85B -7.8B -6.26B -7.8B -8.6B -7.65B -6.05B -3.55B -1.05B -400.1M n/a n/a -100M -600.02M -600.02M -600.02M -500.02M n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-4.7B -17.99M -51.97M 1.4B 1.34B 1.31B 1.36B -24.77M -46.48M -77.27M -75.45M -71.75M -38.92M n/a n/a -224.17M -224.17M -224.17M -224.17M n/a n/a -7.56M
Financial Cash Flow
-14.37B -7.55B -10.35B -8.95B -6.98B -5.97B -4.07B -5.85B -8.55B -7.71B -5.95B -3.49B -1.01B -352.01M -664.25M -806.98M -892.65M -1.38B -1.15B -979.77M -829.55M 741.69M
Net Cash Flow
-3.89B 5.06B 1.23B 1.83B 1.55B 177.44M 688.82M 102.25M -1.04B 288.57M 1.95B 1.22B 1.82B 703.52M -884.53M -1.41B -1.96B -2.4B -2.18B -869.31M 624.57M 3.26B
Free Cash Flow
10.99B 11.89B 9.46B 8.97B 8.5B 7.45B 6.92B 7.12B 6.82B 6.95B 6.93B 5.68B 4.26B 2.93B 1.62B 717.01M 160.21M -26.56M -131.98M 151.25M 1.39B 2.46B
Adj. Free Cash Flow
10.51B 11.46B 9.09B 8.67B 8.22B 7.18B 6.65B 6.83B 6.51B 6.63B 6.59B 5.27B 3.78B 2.38B 1.04B 196.02M -303.8M -441.76M -535.2M -260.24M 967.38M 2.04B
Maintenance CapEx
-673.62M -547.62M -430.98M -369.2M -350.49M -281.59M -229.75M -171.03M -175.3M -244.13M -267.15M -329.76M -318.37M -292.76M -337.41M -360.82M -423.77M -426.5M -364.72M -347.69M -289.77M -324.74M
Growth CapEx
-145.21M -208.45M -257.24M -238.36M -219.22M -210.51M -209.79M -191.47M -164.26M -118.11M -81.4M -48.76M -41.18M -55.83M -70.32M -101.29M -120.71M -138.24M -159.86M -159.27M -159.68M -156.17M
Owner Earnings
11.14B 12.1B 9.72B 9.21B 8.72B 7.66B 7.13B 7.32B 6.98B 7.06B 7.01B 5.73B 4.3B 2.99B 1.69B 818.3M 280.92M 111.69M 27.89M 310.52M 1.55B 2.62B

© 2026 bestshares.com. All rights reserved.