SSTK
Shutterstock Inc
Price:  
44.47 
USD
Volume:  
868,200.00
United States | Internet & Direct Marketing Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SSTK Intrinsic Value

32.00 %
Upside

As of 2024-02-21, the Intrinsic Value of Shutterstock Inc (SSTK) is 58.71 USD. This SSTK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.47 USD, the upside of Shutterstock Inc is 32.00%.

The range of the Intrinsic Value is 43.91 - 92.09 USD

44.47 USD
Stock Price
58.71 USD
Intrinsic Value
Intrinsic Value Details

SSTK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 43.91 - 92.09 58.71 32.0%
DCF (Growth 10y) 51.53 - 101.96 67.13 51.0%
DCF (EBITDA 5y) 48.89 - 81.02 64.02 44.0%
DCF (EBITDA 10y) 55.23 - 90.09 71.06 59.8%
Fair Value 82.75 - 82.75 82.75 86.08%
P/E 49.16 - 142.26 87.87 97.6%
EV/EBITDA 43.59 - 100.80 63.67 43.2%
EPV 31.95 - 40.67 36.31 -18.4%
DDM - Stable 31.22 - 90.08 60.65 36.4%
DDM - Multi 35.48 - 77.14 48.34 8.7%

SSTK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,588.02
Beta 2.45
Outstanding shares (mil) 35.71
Enterprise Value (mil) 1,542.82
Market risk premium 4.60%
Cost of Equity 8.36%
Cost of Debt 4.91%
WACC 8.24%