ETSY Inc
NASDAQ:ETSY

Watchlist Manager
ETSY Inc Logo
ETSY Inc
NASDAQ:ETSY
Watchlist
Price: 51.99 USD 2.22% Market Closed
Market Cap: 5.8B USD
Have any thoughts about
ETSY Inc?
Write Note

Relative Value

The Relative Value of one ETSY stock under the Base Case scenario is 71.74 USD. Compared to the current market price of 51.99 USD, ETSY Inc is Undervalued by 28%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

ETSY Relative Value
Base Case
71.74 USD
Undervaluation 28%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
10
Median 3Y
4.4
Median 5Y
6.4
Industry
0.6
Forward
2
vs History
69
vs Industry
19
Median 3Y
23.6
Median 5Y
32.7
Industry
16.7
Forward
22.5
vs History
95
vs Industry
28
Median 3Y
17.4
Median 5Y
23.5
Industry
7.7
vs History
80
vs Industry
35
Median 3Y
14.8
Median 5Y
14
Industry
15
vs History
vs Industry
4
Median 3Y
-12.4
Median 5Y
14.2
Industry
1.6
vs History
95
vs Industry
9
Median 3Y
5
Median 5Y
6.4
Industry
0.7
Forward
2.5
vs History
95
vs Industry
21
Median 3Y
7
Median 5Y
9.6
Industry
2.2
vs History
90
vs Industry
10
Median 3Y
24.8
Median 5Y
34.7
Industry
8.4
Forward
9.3
vs History
90
vs Industry
10
Median 3Y
32.5
Median 5Y
43.9
Industry
12.8
Forward
19.4
vs History
95
vs Industry
25
Median 3Y
19.4
Median 5Y
25.4
Industry
8.8
vs History
95
vs Industry
31
Median 3Y
20.5
Median 5Y
25.9
Industry
12.1
vs History
90
vs Industry
5
Median 3Y
7.1
Median 5Y
9.1
Industry
1.1

Multiples Across Competitors

ETSY Competitors Multiples
ETSY Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
ETSY Inc
NASDAQ:ETSY
5.9B USD 2.1 22.9 15.3 19.6
US
Amazon.com Inc
NASDAQ:AMZN
2.1T USD 3.4 41.8 18.5 34.1
ZA
Naspers Ltd
JSE:NPN
841.5B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
205B USD 1.5 17.3 10.9 10.9
CN
Pinduoduo Inc
NASDAQ:PDD
144.6B USD 3.1 10.6 7.9 7.9
CN
Meituan
HKEX:3690
950.2B HKD 2.9 39.2 33.8 33.8
NL
Prosus NV
AEX:PRX
93.1B EUR 17.8 14.8 -563.6 -563.6
UY
MercadoLibre Inc
BMV:MELIN
2T MXN 5.2 68.8 36.6 47.6
AR
Mercadolibre Inc
NASDAQ:MELI
99.3B USD 5.2 69.1 36.8 47.8
US
DoorDash Inc
NASDAQ:DASH
71.7B USD 7.1 -417 218.2 -273.6
CN
JD.Com Inc
HKEX:9618
399.8B HKD 0.3 10.7 6.4 6.4
EV/EBITDA Multiple
EBITDA Growth
US
ETSY Inc
NASDAQ:ETSY
Average EV/EBITDA: 42.7
15.3
89%
US
Amazon.com Inc
NASDAQ:AMZN
18.5
119%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 672%
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.9
44%
CN
Pinduoduo Inc
NASDAQ:PDD
7.9
226%
CN
Meituan
HKEX:3690
33.8
327%
NL
Prosus NV
AEX:PRX
Negative Multiple: -563.6 N/A
UY
MercadoLibre Inc
BMV:MELIN
36.6
152%
AR
Mercadolibre Inc
NASDAQ:MELI
36.8
152%
US
D
DoorDash Inc
NASDAQ:DASH
218.2
N/A
CN
JD.Com Inc
HKEX:9618
6.4
70%
EV/EBIT Multiple
EBIT Growth
US
ETSY Inc
NASDAQ:ETSY
Average EV/EBIT: 26
19.6
30%
US
Amazon.com Inc
NASDAQ:AMZN
34.1
164%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.9
53%
CN
Pinduoduo Inc
NASDAQ:PDD
7.9
236%
CN
Meituan
HKEX:3690
33.8
516%
NL
Prosus NV
AEX:PRX
Negative Multiple: -563.6 N/A
UY
MercadoLibre Inc
BMV:MELIN
47.6
178%
AR
Mercadolibre Inc
NASDAQ:MELI
47.8
178%
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -273.6 N/A
CN
JD.Com Inc
HKEX:9618
6.4
84%

See Also

Discover More
Back to Top