ETSY Inc
NASDAQ:ETSY

Watchlist Manager
ETSY Inc Logo
ETSY Inc
NASDAQ:ETSY
Watchlist
Price: 53.26 USD 2.05% Market Closed
Market Cap: 5.3B USD

Relative Value

The Relative Value of one ETSY stock under the Base Case scenario is 69.64 USD. Compared to the current market price of 53.26 USD, ETSY Inc is Undervalued by 24%.

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
69.64 USD
Undervaluation 24%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
15
Median 3Y
2.7
Median 5Y
4.2
Industry
0.6
Forward
1.8
vs History
39
vs Industry
30
Median 3Y
23.2
Median 5Y
27.6
Industry
17
Forward
41.2
vs History
92
vs Industry
39
Median 3Y
10.3
Median 5Y
16.8
Industry
8.6
vs History
96
vs Industry
41
Median 3Y
11
Median 5Y
12.8
Industry
17.3
vs History
vs Industry
4
Median 3Y
-11.7
Median 5Y
-6.2
Industry
1.7
vs History
93
vs Industry
13
Median 3Y
3.2
Median 5Y
4.8
Industry
0.7
Forward
2.4
vs History
93
vs Industry
29
Median 3Y
4.5
Median 5Y
6.7
Industry
2.3
vs History
88
vs Industry
20
Median 3Y
17
Median 5Y
24.3
Industry
8.5
Forward
9.4
vs History
88
vs Industry
22
Median 3Y
21.6
Median 5Y
31.4
Industry
13.2
Forward
24.5
vs History
87
vs Industry
37
Median 3Y
12.4
Median 5Y
18.8
Industry
10.1
vs History
84
vs Industry
40
Median 3Y
13
Median 5Y
20.1
Industry
14.4
vs History
68
vs Industry
7
Median 3Y
6.3
Median 5Y
7.1
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
5.3B USD 1.9 32.3 13.8 17.5
US
Amazon.com Inc
NASDAQ:AMZN
2.5T USD 3.5 32.1 17.4 31.6
ZA
Naspers Ltd
JSE:NPN
831.7B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
377.8B USD 2.6 21.3 22 22
CN
PDD Holdings Inc
NASDAQ:PDD
167B USD 2.8 11.5 8.2 8.2
NL
Prosus NV
AEX:PRX
124B EUR 23.4 11.7 746.9 746.9
AR
Mercadolibre Inc
NASDAQ:MELI
104.3B USD 4 50.2 26.2 32.4
UY
MercadoLibre Inc
BMV:MELIN
1.9T MXN 4 50.1 26.2 32.3
US
DoorDash Inc
NASDAQ:DASH
96.1B USD 7.6 111.4 71.9 136.1
CN
Meituan
HKEX:3690
605.3B HKD 1.5 -276.4 -170.9 -170.9
KR
Coupang Inc
NYSE:CPNG
49.4B USD 1.5 126.7 34.6 56.9
P/S Multiple
Revenue Growth P/S to Growth
US
ETSY Inc
NASDAQ:ETSY
Average P/S: 5.3
1.9
5%
0.4
US
Amazon.com Inc
NASDAQ:AMZN
3.5
12%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
17%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.6
9%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
2.8
13%
0.2
NL
Prosus NV
AEX:PRX
23.4
24%
1
AR
Mercadolibre Inc
NASDAQ:MELI
4
30%
0.1
UY
MercadoLibre Inc
BMV:MELIN
4
30%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
7.6
27%
0.3
CN
Meituan
HKEX:3690
1.5
13%
0.1
KR
Coupang Inc
NYSE:CPNG
1.5
16%
0.1
P/E Multiple
Earnings Growth PEG
US
ETSY Inc
NASDAQ:ETSY
Average P/E: 49.7
32.3
0%
N/A
US
Amazon.com Inc
NASDAQ:AMZN
32.1
21%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
21.3
17%
1.3
CN
PDD Holdings Inc
NASDAQ:PDD
11.5
10%
1.2
NL
Prosus NV
AEX:PRX
11.7
3%
3.9
AR
Mercadolibre Inc
NASDAQ:MELI
50.2
32%
1.6
UY
MercadoLibre Inc
BMV:MELIN
50.1
32%
1.6
US
D
DoorDash Inc
NASDAQ:DASH
111.4
161%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -276.4
5%
N/A
KR
Coupang Inc
NYSE:CPNG
126.7
121%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
ETSY Inc
NASDAQ:ETSY
Average EV/EBITDA: 107.5
13.8
18%
0.8
US
Amazon.com Inc
NASDAQ:AMZN
17.4
28%
0.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available
63%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
22
13%
1.7
CN
PDD Holdings Inc
NASDAQ:PDD
8.2
13%
0.6
NL
Prosus NV
AEX:PRX
746.9
110%
6.8
AR
Mercadolibre Inc
NASDAQ:MELI
26.2
31%
0.8
UY
MercadoLibre Inc
BMV:MELIN
26.2
31%
0.8
US
D
DoorDash Inc
NASDAQ:DASH
71.9
101%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -170.9
5%
N/A
KR
Coupang Inc
NYSE:CPNG
34.6
57%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
ETSY Inc
NASDAQ:ETSY
Average EV/EBIT: 120.4
17.5
5%
3.5
US
Amazon.com Inc
NASDAQ:AMZN
31.6
22%
1.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available
110%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
22
14%
1.6
CN
PDD Holdings Inc
NASDAQ:PDD
8.2
13%
0.6
NL
Prosus NV
AEX:PRX
746.9
97%
7.7
AR
Mercadolibre Inc
NASDAQ:MELI
32.4
31%
1
UY
MercadoLibre Inc
BMV:MELIN
32.3
31%
1
US
D
DoorDash Inc
NASDAQ:DASH
136.1
279%
0.5
CN
Meituan
HKEX:3690
Negative Multiple: -170.9
1%
N/A
KR
Coupang Inc
NYSE:CPNG
56.9
78%
0.7