The Discounted Cash Flow (DCF) valuation of ETSY Inc (ETSY) is 59.98 USD. With the latest stock price at 48.23 USD, the upside of ETSY Inc based on DCF is 24.4%.
Based on the latest price of 48.23 USD and our DCF valuation, ETSY Inc (ETSY) is a buy. buying Etsy stocks now will result in a potential gain of 24.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 8.9% | 7.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 37.60 - 119.68 | 59.98 |
| Upside | -22.0% - 148.1% | 24.4% |