Intrinsic Value
ETSY INC · ETSY
Conservative
More adverse but historically defensible assumptions.
$1.17
Base
The model's central intrinsic-value estimate.
$10.32
Optimistic
More favorable but historically defensible assumptions.
$57.90
Scenarios are the same model run under different but historically defensible assumptions. They are not price targets. Where a valuation gap is shown it is a comparison with a recent close, not a forecast return; where the price is stale, no gap is shown at all.
Model confidence: 65%Valuation as of Sep 21, 2026Latest filing used Feb 19, 2026
Confidence reflects data completeness, accounting quality, and model reliability. It is not a probability of future price.
Valuation drivers
- Normalized operating margin
- 10.5%
- Normalized NOPAT margin
- 8.8%
- Revenue growth
- 20.9%
- WACC
- 8.17%
- Terminal growth
- 2.50%
- Reinvestment method
- incremental roic
- Terminal-value share
- 112.4%
Model notes (4)
- Terminal value is 112% of enterprise value (Base case)
- Terminal value is 126% of enterprise value (Conservative case)
- Terminal value is 103% of enterprise value (Optimistic case)
- Minority interest not reported
Model details
- Normalization
- V1
- Scenario
- V2
- Confidence
- V1
- Engine version
- valuation-1.0.1-share-units-terminal
- Data snapshot
- filed:2026-02-19