Etsy
S&P 600
$72.96
+1.91%
Delayed · cached 15 min
Fair value analysis
ETSY
Etsy
$71.59
Close used for this calculation
$59.30Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
37/100
Quality radar
Consensus fair value
$59.30
Above FV▼ -17.2% against the close used
Model range $14.94 – $114.78
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$14.94Fair value$59.30Bull$114.78
FairClose
52W low $44.0552W high $87.03
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Etsy closed at $71.59, 17.2% above the consensus fair value of $59.30 drawn from 6 valuation models.
Financial DNA score 37/100 — Average. P/E of 51.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$114.78
+60.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
P/E Fair Value
$27.80
-61.2%
EPS × 20x (sector P/E)
EPS=1.39, Sector P/E=20x
Peter Lynch (PEG)
$14.94
-79.1%
EPS × Growth% (PEG = 1 is fair)
EPS=1.39, g=10.8%
EV/EBITDA
$34.73
-51.5%
(EBITDA × 15.4x − Net Debt) ÷ Shares
EBITDA=368.06M
Reverse DCF
$71.59
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 19.9% | Historical: 10.8%
Margin of Safety
$53.47
-25.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=71.29, MoS=25%
Computed on September 11, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.