The Discounted Cash Flow (DCF) valuation of ETSY Inc (ETSY) is 114.48 USD. With the latest stock price at 73.48 USD, the upside of ETSY Inc based on DCF is 55.8%.
Based on the latest price of 73.48 USD and our DCF valuation, ETSY Inc (ETSY) is a buy. buying Etsy stocks now will result in a potential gain of 55.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.1% | 7.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 61.84 - 380.51 | 114.48 |
| Upside | -15.8% - 417.8% | 55.8% |