investorscraft@gmail.com

Intrinsic ValueEtsy, Inc. (3E2.DE)

Previous Close45.25
Intrinsic Value
Upside potential
Previous Close
45.25

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 leading global online marketplace specializing in handmade, vintage, and unique goods, serving a niche segment of the e-commerce industry. The company generates revenue primarily through transaction fees, listing fees, and payment processing, leveraging its platform to connect independent sellers with buyers seeking distinctive products. Etsy’s ecosystem includes subsidiaries like Reverb (musical instruments), Depop (fashion resale), and Elo7 (Brazilian handmade goods), diversifying its market reach. Positioned in the specialty retail sector, Etsy differentiates itself from mass-market competitors by fostering a community-driven, creator-centric model. Its focus on sustainability and ethical consumption resonates with younger, environmentally conscious consumers, strengthening its brand loyalty. Despite competition from Amazon Handmade and eBay, Etsy maintains a defensible moat through its curated inventory and seller support tools. The platform’s scalability and asset-light model allow for high-margin growth, though it faces challenges in balancing fee increases with seller retention.

Revenue Profitability And Efficiency

Etsy reported revenue of €2.81 billion for FY 2024, with net income of €303.3 million, reflecting a diluted EPS of €2.33. The company’s operating cash flow of €752.5 million underscores strong cash generation, while capital expenditures were minimal at €14.2 million, indicating an asset-light model. Gross margins remain healthy, driven by high-margin fee-based revenue, though operating expenses related to marketing and platform investments weigh on profitability.

Earnings Power And Capital Efficiency

Etsy’s earnings power is supported by its scalable platform, which requires minimal incremental costs to grow transactions. The company’s capital efficiency is evident in its robust operating cash flow, which funds growth initiatives without significant debt reliance. However, its high beta of 2.157 suggests earnings volatility tied to discretionary consumer spending, a risk in economic downturns.

Balance Sheet And Financial Health

Etsy holds €811.2 million in cash and equivalents against total debt of €2.39 billion, reflecting a leveraged but manageable position. The absence of dividends allows reinvestment in growth, though debt servicing costs could pressure margins if interest rates rise. Liquidity remains adequate, with operating cash flow covering near-term obligations.

Growth Trends And Dividend Policy

Etsy’s growth hinges on expanding its seller base and buyer engagement, particularly in international markets like Brazil via Elo7. The company does not pay dividends, prioritizing reinvestment in technology and acquisitions. Revenue growth has slowed post-pandemic, requiring innovation to sustain momentum in a competitive e-commerce landscape.

Valuation And Market Expectations

With a market cap of €4.22 billion, Etsy trades at a premium to traditional retailers, reflecting its growth potential and platform scalability. Investors expect continued margin expansion and market share gains, though macroeconomic headwinds and competition could temper valuation multiples.

Strategic Advantages And Outlook

Etsy’s strategic advantages include its niche focus, strong brand, and scalable model. Challenges include fee sensitivity among sellers and competition from broader e-commerce players. The outlook depends on execution in international markets and maintaining seller trust while balancing profitability goals.

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