The Discounted Cash Flow (DCF) valuation of ETSY Inc (ETSY) is 59.60 USD. With the latest stock price at 51.45 USD, the upside of ETSY Inc based on DCF is 15.8%.
Based on the latest price of 51.45 USD and our DCF valuation, ETSY Inc (ETSY) is a buy. buying Etsy stocks now will result in a potential gain of 15.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.9% | 7.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 37.67 - 118.22 | 59.60 |
| Upside | -26.8% - 129.8% | 15.8% |