ETSY
ETSY Inc
Price:  
70.41 
USD
Volume:  
2,429,665.00
United States | Internet & Direct Marketing Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Etsy Intrinsic Value

3.90 %
Upside

What is the intrinsic value of Etsy?

As of 2025-10-14, the Intrinsic Value of ETSY Inc (ETSY) is 73.13 USD. This Etsy valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 70.41 USD, the upside of ETSY Inc is 3.90%.

The range of the Intrinsic Value is 48.31 - 133.08 USD

Is Etsy undervalued or overvalued?

Based on its market price of 70.41 USD and our intrinsic valuation, ETSY Inc (ETSY) is undervalued by 3.90%.

70.41 USD
Stock Price
73.13 USD
Intrinsic Value
Intrinsic Value Details

Etsy Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 48.31 - 133.08 73.13 3.9%
DCF (Growth 10y) 57.37 - 142.21 82.38 17.0%
DCF (EBITDA 5y) 20.90 - 52.22 35.56 -49.5%
DCF (EBITDA 10y) 33.44 - 66.24 48.36 -31.3%
Fair Value 41.37 - 41.37 41.37 -41.24%
P/E 22.08 - 73.43 47.54 -32.5%
EV/EBITDA 10.24 - 55.34 26.71 -62.1%
EPV 29.82 - 40.86 35.34 -49.8%
DDM - Stable 15.17 - 40.86 28.02 -60.2%
DDM - Multi 43.60 - 91.17 58.97 -16.2%

Etsy Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,978.34
Beta 0.73
Outstanding shares (mil) 99.11
Enterprise Value (mil) 8,870.54
Market risk premium 4.60%
Cost of Equity 9.14%
Cost of Debt 4.25%
WACC 7.82%