Netflix Inc (NFLX)

[RationalThinker1]

I *did* assume a large price increase to $17 average worldwide which is about 70% higher than current. I'm including their originals which don't add revenue other than via sub growth and I'm giving them the benefit of the rosiest total sub numbers. As a content producer they're like a Disney and get a PE of 12-15. Many subscriptions are shared with family and roommates etc. so a figure of 80M US is almost every person with broadband and total penetration.