Etsy, Inc
$8.61B- Market cap
- $7.02B
- Debt
- +$2.98B
- Cash
- −$1.40B
Capital structure 70% equity / 30% debt · EV / Revenue 2.99x · EV / EBITDA 23.86x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · Mkt capMarket cap $7.02B · View financials
Snapshot Sep 4, 4:00 PM ET
FY 2025 · Mkt cap
Decision snapshot: ETSY stock price at premium vs YUM $76.53 current versus $37.75 implied using P/E multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at YUM's multiple
Implied fair value · at ETSY's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Multiple discount
Expensive
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: ETSY FY 2025 (ended Dec 31, 2025) · YUM FY 2025 (ended Dec 31, 2025).
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 70% equity / 30% debt · EV / Revenue 2.99x · EV / EBITDA 23.86x
Capital structure 78% equity / 22% debt · EV / Revenue 6.37x · EV / EBITDA 19.45x
YUM carries the larger enterprise value at $52.34B against $8.61B; ETSY trades on the lower EV / Revenue multiple (2.99x vs 6.37x); YUM on the lower EV / EBITDA (19.45x vs 23.86x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
ETSY, INC · implied price per share
Bear
$48.69
Base
$59.56
Bull
$73.73
YUM! BRANDS, INC. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
-2.72x
-1.63x
Net debt / EBITDA
Leverage against operating earnings
4.40x
4.16x
Cash and equivalents
Liquid reserves on the balance sheet
$1.40B
$709.00M
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
EBAY INC
ETSY vs EBAY
PDD Holdings Inc.
ETSY vs PDD
SHOPIFY INC.
ETSY vs SHOP
Wayfair Inc.
ETSY vs W
Chewy, Inc.
ETSY vs CHWY
McDonald's Corporation
ETSY vs MCD
Starbucks Corporation
ETSY vs SBUX
Chipotle Mexican Grill, Inc.
ETSY vs CMG
DOMINOS PIZZA INC
ETSY vs DPZ
DARDEN RESTAURANTS INC
ETSY vs DRI
Wendy's Co
ETSY vs WEN
$2.98B
$11.91B
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.