The Discounted Cash Flow (DCF) valuation of ETSY Inc (ETSY) is 71.69 USD. With the latest stock price at 58.98 USD, the upside of ETSY Inc based on DCF is 21.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 8.5% | 7.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 46.80 - 137.12 | 71.69 |
| Upside | -20.6% - 132.5% | 21.6% |