The Discounted Cash Flow (DCF) valuation of ETSY Inc (ETSY) is 83.15 USD. With the latest stock price at 62.27 USD, the upside of ETSY Inc based on DCF is 33.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 10.8% | 9.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 50.92 - 188.30 | 83.15 |
| Upside | -18.2% - 202.4% | 33.5% |