Previous Close | $19.19 |
Intrinsic Value | $17.01 |
Upside potential | -11% |
Data is not available at this time.
Shutterstock, Inc. operates as a leading global provider of high-quality licensed photographs, vectors, illustrations, videos, and music, primarily serving creative professionals, marketing agencies, and media organizations. The company generates revenue through a subscription-based model, supplemented by on-demand purchases and enterprise licensing agreements. Its platform leverages a vast contributor network, offering over 600 million assets, which ensures a diverse and scalable content library. Shutterstock competes in the digital content marketplace, differentiating itself through AI-driven search tools, editorial partnerships, and a robust API for seamless integration. The company has expanded its offerings through strategic acquisitions, including Pond5 and TurboSquid, strengthening its position in video and 3D content. Despite competition from free stock photo platforms and larger tech players, Shutterstock maintains a strong brand reputation and a loyal customer base, supported by its focus on quality, legal clarity, and innovative technology.
Shutterstock reported revenue of $935.3 million for FY 2024, with net income of $35.9 million, reflecting a net margin of approximately 3.8%. Diluted EPS stood at $1.01. Operating cash flow was $32.6 million, though capital expenditures of $47.2 million resulted in negative free cash flow. The company’s profitability metrics indicate moderate efficiency, with room for improvement in cost management and capital allocation.
The company’s earnings power is supported by recurring subscription revenue, which provides stability, though net income margins remain thin. Capital efficiency is constrained by significant content acquisition costs and technology investments. The diluted EPS of $1.01 suggests modest earnings per share, with potential for growth through higher-margin enterprise sales and operational leverage.
Shutterstock’s balance sheet shows $111.3 million in cash and equivalents against total debt of $301.1 million, indicating a leveraged but manageable position. The debt level is sustainable given stable cash flows, but the company must balance growth investments with debt servicing. Shareholders’ equity appears stable, with no immediate liquidity concerns.
Revenue growth has been steady, driven by digital content demand and acquisitions. The company pays a dividend of $1.23 per share, signaling confidence in cash flow stability. However, dividend sustainability depends on improving free cash flow, given current capital expenditure pressures. Future growth may hinge on expanding high-margin segments like enterprise and AI-driven solutions.
The market appears to value Shutterstock’s recurring revenue model and content library, though thin margins and competitive pressures may limit multiple expansion. Investors likely focus on the company’s ability to monetize AI tools and enterprise partnerships. Current valuation metrics suggest cautious optimism, with expectations tied to execution on strategic initiatives.
Shutterstock’s key advantages include its extensive content library, strong brand, and technological capabilities in AI and API integrations. The outlook depends on leveraging these strengths to drive higher-margin growth, particularly in enterprise and AI-enhanced services. Challenges include competition and content acquisition costs, but strategic acquisitions and innovation could bolster long-term positioning.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |