The Discounted Cash Flow (DCF) valuation of ETSY Inc (ETSY) is 64.89 USD. With the latest stock price at 57.71 USD, the upside of ETSY Inc based on DCF is 12.4%.
Based on the latest price of 57.71 USD and our DCF valuation, ETSY Inc (ETSY) is a buy. buying Etsy stocks now will result in a potential gain of 12.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 8.9% | 7.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 41.24 - 128.96 | 64.89 |
| Upside | -28.5% - 123.5% | 12.4% |