Shutterstock, Inc. (SSTK)
Services-Computer Processing & Data Preparation · Technology · $482M
Intrinsic Value (Consensus)
$19.53
Current Price
$13.55
Margin of Safety
+44.1%
44.1% Below Intrinsic Value
Value: $20
Price: $14
Valuation Model Estimates
Current Price: $13.55
DCF (Discounted Cash Flow)
$163.32
Graham Number
$21.44
Earnings Power Value
$12.14
Relative Value (P/E)
$25.00
Dividend Discount Model
$440.00
Consensus Value
$19.53
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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
B
77
Profitability
15/25
Strength
24/25
Valuation
22/25
Growth
16/25
Financial Health Signals
Low debt — conservative balance sheet
Strong earnings growth (20% YoY)
Solid dividend yield (5.3%)
High free cash flow yield (25.7%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $1.25
- EPS (Forward)
- $1.50
- Book Value
- $16.34
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 7.8%
- Debt/Equity
- 20%
- Revenue Growth
- 5.8%
- Earnings Growth
- 20.0%
- Dividend Yield
- 5.3%
- 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