The Discounted Cash Flow (DCF) valuation of Shutterstock Inc (SSTK) is 54.89 USD. With the latest stock price at 35.65 USD, the upside of Shutterstock Inc based on DCF is 54.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 9.2% | 8.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 41.70 - 83.55 | 54.89 |
| Upside | 17.0% - 134.4% | 54.0% |