ETSY INC (ETSY)
Services-Business Services, NEC
Latest Price
$83.15
TTM P/E
33.53
Normalized P/E
140.06
Div Yield
--
Book Value
4.57
P/B Ratio
18.19
Valuation metrics
adjust assumptions →Norm. op. income: $280M (median of 7yr)
Tax rate: 26%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$4.94
94% downside
Base FCF: $678M (median of recent 5yr)
Growth: 4%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$94.39
+16% upside
EPS: $1.39
Target P/E: 33×
Formula: EPS × P/E
P/E Fair Value
$45.87
44% downside
Institutional Ownership
100.0% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 13.19M | $659.0M | 13.90% | -208.9K | 2026-03-31 |
| RENAISSANCE TECHNOLOGIES LLC | 5.96M | $297.0M | 6.28% | +594.8K | 2026-03-31 |
| VANGUARD PORTFOLIO MANAGEMENT LLC | 5.50M | $275.0M | 5.80% | -- | 2026-03-31 |
| Elliott Investment Management L.P. | 5.00M | $249.0M | 5.27% | -- | 2026-03-31 |
| Balyasny Asset Management L.P. | 4.67M | $233.0M | 4.92% | +2.47M | 2026-03-31 |
| JANE STREET GROUP, LLC | 4.45M | $222.0M | 4.69% | +1.02M | 2026-03-31 |
| VANGUARD CAPITAL MANAGEMENT LLC | 4.18M | $209.0M | 4.41% | -- | 2026-03-31 |
| GOLDMAN SACHS GROUP INC | 4.17M | $208.0M | 4.39% | -940.6K | 2026-03-31 |
| VAN ECK ASSOCIATES CORP | 3.74M | $186.0M | 3.94% | +2.5K | 2026-03-31 |
| ARROWSTREET CAPITAL, LIMITED PARTNERSHIP | 3.28M | $163.0M | 3.45% | +1.11M | 2026-03-31 |