Netflix: What's Priced In?

I'll write more about Netflix soon, but I wanted to share this model with you.

The stock is obviously down a lot. I always like to see what sort of future I need to believe in to think the stock is fairly valued. It's fun to see how low I can take the expectations. So here are some key assumptions in my updated Netflix reverse DCF at $215.52 per share.