ETSY INC (ETSY)
Services-Business Services, NEC · Technology · $7.0B
Intrinsic Value (Consensus)
$20.65
Current Price
$73.34
Margin of Safety
-71.8%
71.8% Above Intrinsic Value
Value: $21
Price: $73
Valuation Model Estimates
Current Price: $73.34
DCF (Discounted Cash Flow)
$90.60
Graham Number
Not applicable
—
Earnings Power Value
$13.50
Relative Value (P/E)
$27.80
Dividend Discount Model
Not applicable
—
Consensus Value
$20.65
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
D
41
Profitability
10/25
Strength
17/25
Valuation
7/25
Growth
7/25
Financial Health Signals
High free cash flow yield (9.7%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $1.39
- EPS (Forward)
- $1.42
- Book Value
- $-11.57
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- 2.7%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-16
Source: Yahoo Finance