As of 2024-12-12, the Intrinsic Value of ETSY Inc (ETSY) is
71.38 USD. This Etsy valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 58.99 USD, the upside of ETSY Inc is
21.00%.
The range of the Intrinsic Value is 46.76 - 135.36 USD
71.38 USD
Intrinsic Value
Etsy Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
46.76 - 135.36 |
71.38 |
21.0% |
| DCF (Growth 10y) |
66.48 - 173.92 |
96.50 |
63.6% |
| DCF (EBITDA 5y) |
30.46 - 35.94 |
33.27 |
-43.6% |
| DCF (EBITDA 10y) |
49.21 - 60.07 |
54.54 |
-7.5% |
| Fair Value |
57.04 - 57.04 |
57.04 |
-3.31% |
| P/E |
58.91 - 74.97 |
62.42 |
5.8% |
| EV/EBITDA |
11.07 - 29.63 |
22.80 |
-61.4% |
| EPV |
31.91 - 43.41 |
37.66 |
-36.2% |
| DDM - Stable |
21.02 - 60.12 |
40.57 |
-31.2% |
| DDM - Multi |
40.27 - 89.37 |
55.50 |
-5.9% |
Etsy Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,635.78 |
| Beta |
0.57 |
| Outstanding shares (mil) |
112.49 |
| Enterprise Value (mil) |
8,204.98 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.01% |
| Cost of Debt |
4.25% |
| WACC |
7.67% |