/
DCF Valuation
Base-case fair value
$39.44
Intrinsic $52.58 · 25% MOS
Current price: $12.92
Base-case summary
Our base-case DCF for Shutterstock, Inc. (SSTK) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $115M in trailing free cash flow, this produces an intrinsic value of $52.58 per share. A 25% safety margin gives a fair value of $39.44, suggesting the stock is currently 205% undervalued against the $12.92 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$115M
Cash & equivalents
$163M
Total debt
$289M
Shares outstanding
36M