The Discounted Cash Flow (DCF) valuation of Shutterstock Inc (SSTK) is 56.06 USD. With the latest stock price at 30.58 USD, the upside of Shutterstock Inc based on DCF is 83.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.5% | 7.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 39.29 - 98.01 | 56.06 |
| Upside | 28.5% - 220.5% | 83.3% |