As of 2025-10-25, 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 73.90 USD, the upside of ETSY Inc is -1.00%.
The range of the Intrinsic Value is 48.31 - 133.08 USD
Based on its market price of 73.90 USD and our intrinsic valuation, ETSY Inc (ETSY) is overvalued by 1.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 48.31 - 133.08 | 73.13 | -1.0% |
| DCF (Growth 10y) | 57.37 - 142.21 | 82.38 | 11.5% |
| DCF (EBITDA 5y) | 37.95 - 69.06 | 52.65 | -28.8% |
| DCF (EBITDA 10y) | 50.75 - 83.21 | 65.64 | -11.2% |
| Fair Value | 57.56 - 57.56 | 57.56 | -22.11% |
| P/E | 73.84 - 73.84 | 73.84 | -0.1% |
| EV/EBITDA | 31.97 - 76.57 | 55.59 | -24.8% |
| EPV | 29.82 - 40.86 | 35.34 | -52.2% |
| DDM - Stable | 15.17 - 40.86 | 28.02 | -62.1% |
| DDM - Multi | 43.60 - 91.17 | 58.97 | -20.2% |
| Market Cap (mil) | 7,324.23 |
| Beta | 0.78 |
| Outstanding shares (mil) | 99.11 |
| Enterprise Value (mil) | 7,324.23 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.14% |
| Cost of Debt | 4.25% |
| WACC | 7.82% |