Growth & Assumptions
Market & Balance Sheet Data
Cash Flow Projection
Valuation Breakdown
Calculated Fair Value
ETSY (ETSY) DCF Valuation Analysis
Independent intrinsic value calculation based on latest financial reports.
Our ETSY DCF calculator utilizes a two-stage Discounted Cash Flow model to estimate the true value of ETSY stock. As of the most recent quarterly report (12/31/2025), ETSY generated $603,477,000 in Trailing Twelve Month (TTM) Free Cash Flow.
Key Valuation Metrics for ETSY
By discounting ETSY's future cash flows using an expected return of 11%, we can determine if the stock is currently trading at a margin of safety. A positive margin of safety suggests that market expectations may be too low relative to the company's historical cash flow productivity.
Final Verdict
For ETSY to be considered a fair investment at current levels, it would need to sustain a cash flow growth rate of approximately 3.50% for the next five years. This valuation model accounts for ETSY's current cash position of $1,619,923,968 and total debt of $3,115,133,952. With a fair value of $68.68, ETSY shows potential upside for long-term investors.
Why use DCF for ETSY?
Discounted Cash Flow is widely considered the most accurate method for valuing mature companies like ETSY. Using our Free DCF Calculator, you can customize every assumption in this model to see how it affects the intrinsic value.