Three independent discounted-cash-flow-style models value Etsy, Inc. every trading day. 0 of 3 currently price ETSY above its market price.
| Free Cash Flow model | $68.85 |
| Excess Profit model | $18.61 |
| Residual Earnings model | $-2.10 |
| Dividend Discount model | — |
| Piotroski F-Score | 5 / 9 |
| Return on invested capital | +14.7% |
| Net debt / EBITDA | 3.6× |
| Gross margin | +71.6% |
| Revenue CAGR | +4.0% |
| Cash conversion | 4.3× |
| Dividend yield | — |
| Buyback yield | +10.6% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open ETSY in StockKitty