As of 2024-12-13, the Intrinsic Value of Shutterstock Inc (SSTK) is
54.34 USD. This SSTK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 32.32 USD, the upside of Shutterstock Inc is
68.10%.
The range of the Intrinsic Value is 39.19 - 88.96 USD
54.34 USD
Intrinsic Value
SSTK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
39.19 - 88.96 |
54.34 |
68.1% |
| DCF (Growth 10y) |
45.52 - 96.36 |
61.13 |
89.1% |
| DCF (EBITDA 5y) |
79.37 - 133.80 |
116.03 |
259.0% |
| DCF (EBITDA 10y) |
79.54 - 138.87 |
116.14 |
259.3% |
| Fair Value |
26.07 - 26.07 |
26.07 |
-19.33% |
| P/E |
32.33 - 104.07 |
56.97 |
76.3% |
| EV/EBITDA |
70.74 - 139.08 |
115.89 |
258.6% |
| EPV |
30.33 - 42.70 |
36.52 |
13.0% |
| DDM - Stable |
9.50 - 27.85 |
18.67 |
-42.2% |
| DDM - Multi |
42.03 - 86.52 |
55.64 |
72.2% |
SSTK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,126.68 |
| Beta |
0.61 |
| Outstanding shares (mil) |
34.86 |
| Enterprise Value (mil) |
1,274.51 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.53% |
| Cost of Debt |
4.48% |
| WACC |
7.43% |