What is the intrinsic value of SSTK?

As of 2025-07-05, the Intrinsic Value of Shutterstock Inc (SSTK) is 27.64 USD. This SSTK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.97 USD, the upside of Shutterstock Inc is 38.40%.

The range of the Intrinsic Value is 19.77 - 44.59 USD

Is SSTK undervalued or overvalued?

Based on its market price of 19.97 USD and our intrinsic valuation, Shutterstock Inc (SSTK) is undervalued by 38.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	19.77 - 44.59	27.64	38.4%
DCF (Growth 10y)	27.42 - 57.54	37.03	85.4%
DCF (EBITDA 5y)	33.51 - 51.73	42.63	113.5%
DCF (EBITDA 10y)	39.38 - 61.69	50.14	151.1%
Fair Value	27.30 - 27.30	27.30	36.73%
P/E	27.65 - 46.84	36.73	83.9%
EV/EBITDA	37.92 - 59.41	46.56	133.1%
EPV	29.85 - 39.22	34.53	72.9%
DDM - Stable	9.23 - 25.26	17.24	-13.7%
DDM - Multi	22.23 - 42.66	28.79	44.1%