Offshore
Photo
Dimitry Nakhla | Babylon Capitalยฎ
A quality valuation analysis on $NFLX ๐Ÿง˜๐Ÿฝโ€โ™‚๏ธ

โ€ขNTM P/E Ratio: 30.42x
โ€ข3-Year Mean: 34.87x

โ€ขNTM FCF Yield: 2.61%
โ€ข3-Year Mean: 2.41%

As you can see, $NFLX appears to be trading below fair value

Going forward, investors can expect to receive ~15% MORE in earnings per share & ~8% MORE in FCF per share๐Ÿง ***

Before we get into valuation, letโ€™s take a look at why $NFLX is a quality business

BALANCE SHEETโœ…
โ€ขCash & Equivalents: $9.32B
โ€ขLong-Term Debt: $14.46B

$NFLX has a strong balance sheet, an A S&P Credit Rating & 13x FFO Interest Coverage Ratio

RETURN ON CAPITALโœ…
โ€ข2021: 18.2%
โ€ข2022: 14.9%
โ€ข2023: 18.5%
โ€ข2024: 24.3%
โ€ขLTM: 29.4%

RETURN ON EQUITYโœ…
โ€ข2021: 38.0%
โ€ข2022: 24.5%
โ€ข2023: 26.1%
โ€ข2024: 38.4%
โ€ขLTM: 42.9%

$NFLX has great return metrics, highlighting the financial efficiency of the business

REVENUEโœ…
โ€ข2019: $20.16B
โ€ข2025E: $45.09B
โ€ขCAGR: 14.36%

FREE CASH FLOWโŒโžก๏ธโœ…
โ€ข2019: ($3.14B)
โ€ข2025E: $9.18B

NORMALIZED EPSโœ…
โ€ข2019: $0.41
โ€ข2025E: $2.54
โ€ขCAGR: 35.52%

SHARE BUYBACKSโœ…
โ€ข2019 Shares Outstanding: 4.38B
โ€ขLTM Shares Outstanding: 4.26B

By reducing its shares outstanding ~3%, $NFLX increased its EPS by ~3% (assuming 0 growth)

MARGINSโœ…
โ€ขLTM Gross Margins: 48.1%
โ€ขLTM Operating Margins: 29.1%
โ€ขLTM Net Income Margins: 24.0%

***NOW TO VALUATION ๐Ÿง 

As stated above, investors can expect to receive ~15% MORE in EPS & ~8% MORE in FCF per share

Using Benjamin Grahamโ€™s 2G rule of thumb, $NFLX has to grow earnings at a 15.21% CAGR over the next several years to justify its valuation

Today, analysts anticipate 2026 - 2027 EPS growth over the next few years to be more than the (15.21%) required growth rate:

2025E: $2.54 (28% YoY) *FY Dec

2026E: $3.24 (28% YoY)
2027E: $3.91 (20% YoY)

$NFLX has an ok track record of meeting analyst estimates ~2 years out, but letโ€™s assume $NFLX ends 2027 with $3.91 in EPS & see its CAGR potential assuming different multiples

32x P/E: $125๐Ÿ’ต โ€ฆ ~15.6% CAGR

31x P/E: $121๐Ÿ’ต โ€ฆ ~13.8% CAGR

30x P/E: $117๐Ÿ’ต โ€ฆ ~12.0% CAGR

29x P/E: $113๐Ÿ’ต โ€ฆ ~10.1% CAGR

28x P/E: $109๐Ÿ’ต โ€ฆ ~8.2% CAGR

27x P/E: $105๐Ÿ’ต โ€ฆ ~6.3% CAGR

As you can see, weโ€™d have to assume a >29x multiple for $NFLX to have attractive return potential

At 29x earnings $NFLX has ok CAGR potential

At 30x $NFLX has attractive return potential without assuming any multiple expansion

$NFLX remains the content king โ€” with unmatched scale, global reach, & pricing power

With a long runway ahead & shares modestly undervalued, I consider $NFLX an attractive consideration today at $93๐Ÿ’ต (with little margin of safety)

I consider $NFLX a strong consideration with a large margin of safety at $82๐Ÿ’ต, where I can reasonably expect ~13% CAGR while assuming a more conservative 27x
___

๐ƒ๐ˆ๐’๐‚๐‹๐Ž๐’๐”๐‘๐„โ€ผ๏ธ

๐“๐ก๐ข๐ฌ ๐œ๐จ๐ง๐ญ๐ž๐ง๐ญ ๐ข๐ฌ ๐ฉ๐ซ๐จ๐ฏ๐ข๐๐ž๐ ๐Ÿ๐จ๐ซ ๐ข๐ง๐Ÿ๐จ๐ซ๐ฆ๐š๐ญ๐ข๐จ๐ง๐š๐ฅ ๐š๐ง๐ ๐ž๐๐ฎ๐œ๐š๐ญ๐ข๐จ๐ง๐š๐ฅ ๐ฉ๐ฎ๐ซ๐ฉ๐จ๐ฌ๐ž๐ฌ ๐จ๐ง๐ฅ๐ฒ ๐š๐ง๐ ๐๐จ๐ž๐ฌ ๐ง๐จ๐ญ ๐œ๐จ๐ง๐ฌ๐ญ๐ข๐ญ๐ฎ๐ญ๐ž ๐ข๐ง๐ฏ๐ž๐ฌ๐ญ๐ฆ๐ž๐ง๐ญ ๐š๐๐ฏ๐ข๐œ๐ž, ๐š๐ง ๐จ๐Ÿ๐Ÿ๐ž๐ซ, ๐จ๐ซ ๐š ๐ฌ๐จ๐ฅ๐ข๐œ๐ข๐ญ๐š๐ญ๐ข๐จ๐ง ๐ญ๐จ ๐›๐ฎ๐ฒ ๐จ๐ซ ๐ฌ๐ž๐ฅ๐ฅ ๐š๐ง๐ฒ ๐ฌ๐ž๐œ๐ฎ๐ซ๐ข๐ญ๐ฒ.

๐๐š๐›๐ฒ๐ฅ๐จ๐ง ๐‚๐š๐ฉ๐ข๐ญ๐š๐ฅยฎ ๐š๐ง๐ ๐ข๐ญ๐ฌ ๐ซ๐ž๐ฉ๐ซ๐ž๐ฌ๐ž๐ง๐ญ๐š๐ญ๐ข๐ฏ๐ž๐ฌ ๐ฆ๐š๐ฒ ๐ก๐จ๐ฅ๐ ๐ฉ๐จ๐ฌ๐ข๐ญ๐ข๐จ๐ง๐ฌ ๐ข๐ง ๐ญ๐ก๐ž ๐ฌ๐ž๐œ๐ฎ๐ซ๐ข๐ญ๐ข๐ž๐ฌ ๐๐ข๐ฌ๐œ๐ฎ๐ฌ๐ฌ๐ž๐. ๐€๐ง๐ฒ ๐จ๐ฉ๐ข๐ง๐ข๐จ๐ง๐ฌ ๐ž๐ฑ๐ฉ๐ซ๐ž๐ฌ๐ฌ๐ž๐ ๐š๐ซ๐ž ๐š๐ฌ ๐จ๐Ÿ ๐ญ๐ก๐ž ๐๐š๐ญ๐ž ๐จ๐Ÿ ๐ฉ๐ฎ๐›๐ฅ๐ข๐œ๐š๐ญ๐ข๐จ๐ง ๐š๐ง๐ ๐ฌ๐ฎ๐›๐ฃ๐ž๐œ๐ญ ๐ญ๐จ ๐œ๐ก๐š๐ง๐ ๐ž ๐ฐ๐ข๐ญ๐ก๐จ๐ฎ๐ญ ๐ง๐จ๐ญ๐ข๐œ๐ž.

๐ˆ๐ง๐Ÿ๐จ๐ซ๐ฆ๐š๐ญ๐ข๐จ๐ง ๐ก๐š๐ฌ ๐›๐ž๐ž๐ง ๐จ๐›๐ญ๐š๐ข๐ง๐ž๐ ๐Ÿ๐ซ๐จ๐ฆ ๐ฌ๐จ๐ฎ๐ซ๐œ๐ž๐ฌ ๐›๐ž๐ฅ๐ข๐ž๐ฏ๐ž๐ ๐ญ๐จ ๐›๐ž ๐ซ๐ž๐ฅ๐ข๐š๐›๐ฅ๐ž ๐›๐ฎ๐ญ ๐ข๐ฌ ๐ง๐จ๐ญ ๐ ๐ฎ๐š๐ซ๐š๐ง๐ญ๐ž๐ž๐ ๐š๐ฌ ๐ญ๐จ ๐š๐œ๐œ๐ฎ๐ซ๐š๐œ๐ฒ ๐จ๐ซ ๐œ๐จ๐ฆ๐ฉ๐ฅ๐ž๐ญ๐ž๐ง๐ž๐ฌ๐ฌ. ๐๐š๐ฌ๐ญ ๐ฉ๐ž๐ซ๐Ÿ๐จ๐ซ๐ฆ๐š๐ง๐œ๐ž ๐๐จ๐ž๐ฌ ๐ง๐จ๐ญ ๐ ๐ฎ๐š๐ซ๐š๐ง๐ญ๐ž๐ž ๐Ÿ๐ฎ๐ญ๐ฎ๐ซ๐ž ๐ซ๐ž๐ฌ๐ฎ๐ฅ๐ญ๐ฌ.
tweet
Offshore
Photo
memenodes
men only want one thing https://t.co/QkdSw3K7Jv
tweet
Offshore
Photo
memenodes
โ€œincluding holdersโ€

VITALIK BUTERIN: "Ethereum will surprise everyone!" https://t.co/qkYd90x2Ue
- Coinvo
tweet
Offshore
Photo
memenodes
My Bank account vs My crypto wallet https://t.co/35FabtDHlK
tweet
Offshore
Photo
memenodes
How buy button looks at me when the paycheck hits my bank https://t.co/pFV6Ro3Bdq
tweet
Offshore
Photo
EndGame Macro
Silver Is Repricing In A Fractured World

Silver at $76 is the kind of move you see when a market quietly changes roles. For years, silver was ignored, dead money unless inflation dominated the headlines. Then, around early February 2025, its behavior changed.

That timing matters. February marked a clear turn in trade policy. New tariffs on China werenโ€™t framed as a short term negotiating tactic, but as part of an emergency posture. That signaled a more permanent break in how global trade would function. Markets didnโ€™t wait for full escalation. Behavior adjusted first.

Silver didnโ€™t explode overnight. It simply stopped falling. Higher lows held. Pullbacks got bought. That was the regime shift. The vertical move everyoneโ€™s reacting to now came later, when thin liquidity met forced buying and silver did what it always does, it moved fast and violently.

What confirms this isnโ€™t just paper positioning is Shanghai silver trading above $82 while COMEX sits at $76. When China is willing to pay a real premium, thatโ€™s not speculation, itโ€™s physical demand showing up where price sensitivity matters most.

Why China Matters

Put yourself in Chinaโ€™s position.

Youโ€™re running a massive and still growing trade surplus. Relations with the West are openly hostile, sanctions risk is real, and the old assumption that surplus capital safely recycles into Western assets is breaking down.

Now look at home. Chinaโ€™s property market, the main store of household wealth is no longer a one way bet. Prices are falling, confidence is damaged, and leverage is unwinding. Real estate is no longer the default place to park savings.

So the question becomes where do you preserve wealth in a deflationary environment?

Capital controls limit outbound flows. Trust in foreign financial assets is weaker. Domestic property is declining. In deflation, leverage fails and growth assets disappoint. That leaves tangible, liquid assets outside the credit system. Gold is the first choice. Silver becomes the spillover.

This isnโ€™t just central banks. Itโ€™s households. And in deflation, flows donโ€™t rotate smoothly, they surge. In a market as small as silver, persistence shows up in price quickly.

The Global Layer

This isnโ€™t only a China story.

Globally, silverโ€™s industrial demand keeps accelerating. Solar installations are hitting records across China, Europe, and the U.S. EVs and charging infrastructure add steady demand. Silver gets consumed, it doesnโ€™t come back in a market thatโ€™s been in structural deficit for five straight years.

India adds another leg. Despite record prices, physical imports surged again in late 2025. Festival demand and investment buying pulled metal east. Mine supply is flat. Recycling canโ€™t close the gap. Shanghai premiums and backwardation arenโ€™t anomalies, theyโ€™re signs of physical metal being absorbed worldwide.

Why Tariffs Are The Accelerant

Tariffs donโ€™t spike prices by themselves. They change behavior.

Once companies and households believe supply chains are becoming less reliable and inputs may cost more later, they stop trusting just in time systems and start buying ahead. Demand gets pulled forward. Spot markets tighten quietly then suddenly.

Tariffs also weaken the old surplus recycling loop. In a deflationary world, when that loop breaks, financial assets deflate first. Hard assets benefit. Gold absorbs the conservative flow. Silver absorbs the reflexive one.

The Part People Forget

This isnโ€™t a simple inflation hedge. Itโ€™s deflation colliding with deglobalization, policy easing, broken capital recycling, industrial demand, and physical scarcity.

Silver overshoots. It snaps back. That doesnโ€™t negate whatโ€™s happening, itโ€™s how silver behaves when trust, not growth, is being repriced.

BREAKING: Silver prices extend gains to +6% on the day, now at a record $76/oz.

Silver is now on track for its largest monthly gain since December 1979. https://t.co/6pZgLG60OX - The Kobeissi Letter tweet
Offshore
Photo
EndGame Macro
Bitcoin Is Trading Like Risk And Metals Like Money

When a market is crowded with long perps, price doesnโ€™t gently drift lower, it air drops. One level breaks, stops trigger, liquidations cascade, and the selling turns mechanical. Thatโ€™s how you get a $3k move in under an hour. Not a new fundamental. Just positioning meeting thin liquidity.

Now look at whatโ€™s happening at the same time. Gold and silver are catching a bid like money, not like a trade. Silver ripping while Bitcoin wicks lower is the tape telling you where unlevered demand is going. In a deflationary impulse, people donโ€™t reach for optionality first they reach for collateral. Metals benefit because theyโ€™re simple, liquid, and nobody can margin call the atoms.

Why Bitcoin Isnโ€™t Following M2

People love the Bitcoin vs. global M2 chart like itโ€™s a law of physics. It isnโ€™t.

M2 tells you money exists, not where itโ€™s willing to go. Bitcoin is a marginal asset, it trades on risk appetite, leverage, and market plumbing. Those are very different things.

If weโ€™re sliding toward deflation, liquidity doesnโ€™t behave like it did in 2020. It gets trapped.

It gets trapped in T-bills and money funds because risk free yield is still real competition. It gets trapped on balance sheets because refinancing walls, rising delinquencies, and tighter credit force cash to be used defensively. And in crypto specifically, it gets trapped because the transmission mechanism isnโ€™t bank depositsโ€ฆitโ€™s stablecoins, leverage, and derivatives credit. If stablecoin growth slows, if exchanges tighten margin, if funding flips, Bitcoin can lag liquidity for a long time even while the aggregate money number rises.

Thatโ€™s the core divergence where global M2 can go up while risk liquidity goes down. One means money exists. The other means money is willing to take volatility.

My View

This is what easing looks like when it starts for bad reasons.

The system gets more liquidity, but the private sector is deleveraging. Households are stressed. Credit quality is deteriorating at the edges. Cash is being used to refinance, roll debt, and plug holes, not to chase upside.

In that world, the first winners arenโ€™t high beta trades. Theyโ€™re collateral and scarcity assets like cash, bills, gold and sometimes silver when supply is already tight and momentum kicks in.

Bitcoin is just being treated like what it still mostly is in this phase which is a levered risk asset. It will catch up when the plumbing turns back on and when liquidation cycles clear, when stablecoin credit expands again, and when people stop using liquidity to repair balance sheets and start using it to take risk.

Until then, expect more of these fast, ugly flushes in BTC and a steadier bid in assets that donโ€™t need leverage to work.

BREAKING: Bitcoin falls nearly -$3,000 in 45 minutes as $70 million worth of levered longs are liquidated. https://t.co/ffFp8vlU1m
- The Kobeissi Letter
tweet
Offshore
Photo
EndGame Macro
M2 Hit A Record, But The Rate Of Change Is Slowing

Yes, M2 just hit a record. That sounds like liquidity is everywhere but thatโ€™s not how this works.

M2 is a level. Itโ€™s the accumulated stock of cash like balances sitting in the system that includes deposits, savings and money funds. Over long stretches, that number almost always rises. Bigger economy, higher nominal prices, more financial plumbing. Thatโ€™s the baseline.

The mistake is treating the level like itโ€™s the driver. Markets donโ€™t move on the amount of money, they move on the change in momentum of money.

The Rate Of Change Is What Actually Moves Markets

When you look at it year over year, M2 is up about +4.3% YoY as of November 2025 but once you adjust for inflation, real M2 is only up about +1.5% YoY. Thatโ€™s a turnaround from the contraction phase, but itโ€™s not a surge.

More importantly, the acceleration already happened. The sharp positive impulse, the moment when money growth flipped from deeply negative to positive is behind us. Since then, the growth rate has been decelerating, not reaccelerating.

That matters because markets tend to react strongest at inflection points. The first derivative of growth turning positive gave you relief. The second derivative of growth speeding up or slowing down tells you whether risk appetite should expand or contract.

Right now, that second derivative is flattening. Money is growing, but less enthusiastically each month.

Think of it like the system took its foot off the brake. It didnโ€™t step on the gas.

Why This Isnโ€™t Easy Money In Practice

In a healthy expansion, rising money supply shows up as higher velocity. Cash moves. It gets spent, invested, levered, recycled. Thatโ€™s when asset prices broadly inflate.

Thatโ€™s not whatโ€™s happening now.

Instead, money is accumulating defensively. Itโ€™s sitting in money funds, T-bills, short duration instruments. Itโ€™s being used to refinance debt, roll maturities, absorb losses, and rebuild buffers. The velocity side of the equation is still weak.

This is why you can haveโ€ฆ

โ€ข record M2,
โ€ข rising delinquencies,
โ€ข weak consumer sentiment,
โ€ข higher bankruptcies,
โ€ข and fragile risk markets
all at the same time.

The money exists, but itโ€™s being treated like insurance, not fuel.

Historical Context Matters Here

When M2 growth explodes like in 2020 it overwhelms everything. Velocity spikes, risk appetite explodes, correlations tighten, and almost all assets rise together.

But when M2 growth merely stabilizes after a contraction, the system behaves very differently. That pattern shows up in late cycle and post crisis periods where policymakers are trying to prevent collapse, not engineer a boom.

This looks much closer to damage control liquidity than expansionary liquidity.

My View

Record M2 doesnโ€™t mean the system is flush. It means the system is cautious.

The growth rate turning positive tells you the tightening phase is over. The growth rate slowing tells you the easing phase is defensive, not aggressive.

For this to turn into a true risk on environment, youโ€™d need to seeโ€ฆ

โ€ข reacceleration in M2 growth,
โ€ข rising velocity,
โ€ข improving credit quality,
โ€ข and willingness to take balance sheet risk again.

Until then, money will keep piling up without circulating.

The cash is there.
The confidence is not.

BREAKING: US M2 money supply rises another +4.3% YoY in November 2025, to a record $22.3 trillion.

This marks the 21st consecutive monthly increase.

Money supply is now $400 billion above the March 2022 peak.

Since 2000, money in circulation has grown at an average rate of +6.3% per annum.

Meanwhile, inflation-adjusted M2 rose +1.5% YoY in November, marking its 15th-straight monthly increase.

The US Dollar's purchasing power is deteriorating.
- The Kobeissi Letter
tweet
Offshore
Photo
EndGame Macro
RT @DiMartinoBooth: New Year, New Goals โ€” A Discount Offer from QI Research
Take advantage of our New Year offer and Save 20% on a subscription to The Daily Feather now or to our QI Pro Subscription โ€”
https://t.co/QP3cvp4b6e https://t.co/x5VMDp0Say
tweet