investorscraft@gmail.com

Intrinsic ValueEtsy, Inc. (0IIW.L)

Previous Close£53.52
Intrinsic Value
Upside potential
Previous Close
£53.52

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Etsy, Inc. operates a differentiated e-commerce ecosystem focused on handmade, vintage, and unique goods, serving a niche market that values craftsmanship and individuality. The company's primary platform, Etsy.com, connects artisans and small-scale entrepreneurs with a global consumer base, supplemented by specialized marketplaces like Reverb (musical instruments) and Depop (fashion resale). Its revenue model hinges on marketplace fees, payment processing, and seller services, including advertising and shipping solutions. Etsy holds a defensible position in the specialty retail sector by fostering a community-driven experience, distinguishing itself from mass-market competitors like Amazon. The platform’s emphasis on sustainability and ethical consumption aligns with shifting consumer preferences, particularly among younger demographics. With 7.5 million active sellers and 96.3 million active buyers, Etsy benefits from network effects, though it faces challenges in scaling its curated marketplace without diluting its unique value proposition.

Revenue Profitability And Efficiency

Etsy reported FY revenue of $2.81 billion, with net income of $303.3 million, reflecting a 10.8% net margin. Operating cash flow stood at $752.5 million, underscoring strong cash generation, while capital expenditures were modest at $14.2 million. The company’s asset-light model and focus on high-margin services contribute to its profitability, though competitive pressures and marketing costs may weigh on margins.

Earnings Power And Capital Efficiency

Diluted EPS of $2.25 demonstrates Etsy’s ability to monetize its platform effectively. The company’s capital efficiency is evident in its high operating cash flow conversion, though its beta of 1.779 suggests elevated volatility relative to the market, likely due to its growth-oriented profile and sensitivity to discretionary spending trends.

Balance Sheet And Financial Health

Etsy maintains a solid liquidity position with $811.2 million in cash and equivalents, offset by $2.39 billion in total debt. The debt load, primarily from acquisitions like Depop, warrants monitoring, but robust cash flow generation provides flexibility. The absence of dividends aligns with its reinvestment strategy to fuel growth.

Growth Trends And Dividend Policy

Etsy’s growth is driven by expanding its seller base and buyer engagement, though macroeconomic headwinds may temper near-term performance. The company does not pay dividends, prioritizing reinvestment in technology, marketing, and acquisitions to sustain its competitive edge.

Valuation And Market Expectations

With a market cap of $4.94 billion, Etsy trades at a premium to traditional retailers, reflecting its growth potential and unique market position. Investors appear to price in continued expansion, though execution risks and competition from broader e-commerce players remain key concerns.

Strategic Advantages And Outlook

Etsy’s community-centric model and focus on niche categories provide resilience against commoditization. However, sustaining growth while preserving its artisan ethos will be critical. The company’s ability to innovate in seller tools and buyer experiences will determine its long-term success in a crowded digital marketplace.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount