As of 2024-07-27, the Intrinsic Value of Shutterstock Inc (SSTK) is
67.14 USD. This SSTK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 42.61 USD, the upside of Shutterstock Inc is
%.
The range of the Intrinsic Value is 49.40 - 110.08 USD
67.14 USD
Intrinsic Value
SSTK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
49.40 - 110.08 |
67.14 |
57.6% |
| DCF (Growth 10y) |
57.64 - 121.76 |
76.55 |
79.7% |
| DCF (EBITDA 5y) |
83.44 - 115.01 |
98.76 |
131.8% |
| DCF (EBITDA 10y) |
86.05 - 124.89 |
104.12 |
144.4% |
| Fair Value |
65.23 - 65.23 |
65.23 |
53.09% |
| P/E |
91.38 - 134.95 |
117.15 |
174.9% |
| EV/EBITDA |
73.29 - 113.69 |
100.59 |
136.1% |
| EPV |
31.72 - 41.95 |
36.84 |
-13.6% |
| DDM - Stable |
24.23 - 75.24 |
49.74 |
16.7% |
| DDM - Multi |
40.40 - 94.06 |
56.14 |
31.8% |
SSTK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,527.14 |
| Beta |
2.10 |
| Outstanding shares (mil) |
35.84 |
| Enterprise Value (mil) |
1,485.33 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.33% |
| Cost of Debt |
4.62% |
| WACC |
8.24% |