Valuation Etsy, Inc.

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2024-09-17 pm EDT			5-day change	1st Jan Change
54.09 ^USD	+0.39%		+2.87%	-33.26%

Sep. 10	Transcript : Etsy, Inc. Presents at Goldman Sachs Communacopia + Technology Conference 2024, Sep-10-2024 08:50 AM
Sep. 09	The market burns its idols

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	5,249	22,433	27,757	15,055	9,705	6,207	-	-
Change	-	327.37%	23.74%	-45.76%	-35.53%	-36.05%	-	-
Enterprise Value (EV) ¹	5,217	21,879	29,161	16,269	10,945	7,543	7,423	7,195
Change	-	319.39%	33.28%	-44.21%	-32.73%	-31.08%	-1.59%	-3.06%
P/E ratio	58.3x	66.1x	64.4x	-21.9x	36.2x	22.9x	20.2x	16.7x
PBR	12.9x	30.2x	44.2x	-27.7x	-17.7x	-10.3x	-10.7x	-
PEG	-	0x	2.4x	0x	-0x	4.29x	1.5x	0.8x
Capitalization / Revenue	6.41x	13x	11.9x	5.87x	3.53x	2.21x	2.11x	1.99x
EV / Revenue	6.37x	12.7x	12.5x	6.34x	3.98x	2.68x	2.52x	2.3x
EV / EBITDA	28x	39.8x	40.7x	22.7x	14.5x	9.78x	9.14x	8.14x
EV / EBIT	58.8x	51.6x	62.6x	42.1x	39.1x	20.6x	18.1x	15.1x
EV / FCF	27.2x	32.6x	46.8x	24.9x	16.4x	12.3x	11.1x	9.37x
FCF Yield	3.67%	3.07%	2.14%	4.01%	6.08%	8.16%	9.02%	10.7%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.76	2.69	3.4	-5.48	2.24	2.36	2.676	3.247
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	818.4	1,726	2,329	2,566	2,748	2,814	2,942	3,126
EBITDA ¹	186.3	549.1	716.6	716.9	754.3	771	812.3	883.8
EBIT ¹	88.76	424	465.7	386.5	279.8	366.2	409.6	476.1
Net income ¹	95.89	349.2	493.5	-694.3	307.6	319.4	353.6	417.7
Net Debt ¹	-32.13	-553.4	1,404	1,214	1,239	1,336	1,216	988.5
Reference price ²	44.30	177.91	218.94	119.78	81.05	54.09	54.09	54.09
Nbr of stocks (in thousands)	118,489	126,091	126,781	125,688	119,746	114,752	-	-
Announcement Date	2/26/20	2/25/21	2/24/22	2/22/23	2/21/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
ETSY, INC.	22.92x	2.68x	9.78x	-.--%	6.21B
AMAZON.COM, INC.	39.48x	2.97x	13.86x	-.--%	1,961B
COUPANG, INC.	-12559.59x	1.29x	40.34x	-.--%	43.48B
JD.COM, INC.	8.48x	0.18x	4.14x	+3.27%	39.41B
ALLEGRO.EU S.A.	31.54x	3.79x	14.27x	-.--%	10.62B
ZOZO, INC.	32.02x	6.57x	20.15x	+2.18%	10.33B
MONOTARO CO., LTD.	46.44x	4.05x	27.98x	+0.80%	8.4B
FSN E-COMMERCE VENTURES LIMITED	322.21x	7.12x	107.67x	-.--%	6.8B
WAYFAIR INC.	-14.32x	0.66x	15.43x	-.--%	6.23B
OCADO GROUP PLC	-8.56x	1.41x	30.52x	-.--%	3.81B
Average	-1,207.94x	3.07x	28.41x	+0.63%	209.67B
Weighted average by Cap.	-221.80x	2.92x	14.65x	+0.08%