ETSY
ETSY Inc
Price:  
52.77 
USD
Volume:  
5,217,180.00
United States | Internet & Direct Marketing Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Etsy Intrinsic Value

29.20 %
Upside

As of 2024-11-04, the Intrinsic Value of ETSY Inc (ETSY) is 68.16 USD. This Etsy valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 52.77 USD, the upside of ETSY Inc is 29.20%.

The range of the Intrinsic Value is 42.29 - 146.27 USD

52.77 USD
Stock Price
68.16 USD
Intrinsic Value
Intrinsic Value Details

Etsy Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 42.29 - 146.27 68.16 29.2%
DCF (Growth 10y) 60.24 - 187.82 92.18 74.7%
DCF (EBITDA 5y) 24.90 - 36.84 30.77 -41.7%
DCF (EBITDA 10y) 42.14 - 61.35 51.19 -3.0%
Fair Value 55.91 - 55.91 55.91 5.96%
P/E 56.74 - 69.78 63.12 19.6%
EV/EBITDA 7.55 - 30.56 20.41 -61.3%
EPV 29.36 - 44.23 36.79 -30.3%
DDM - Stable 19.02 - 62.66 40.84 -22.6%
DDM - Multi 36.05 - 93.48 52.17 -1.1%

Etsy Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,055.36
Beta 0.81
Outstanding shares (mil) 114.75
Enterprise Value (mil) 7,624.56
Market risk premium 4.60%
Cost of Equity 9.22%
Cost of Debt 4.25%
WACC 7.76%