Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · Mkt capMarket cap $5.09B · View financials
Decision snapshot: HIMS stock price vs ETSY: inconclusive — current versus $20.34 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 ETSY's multiple
Implied fair value · at HIMS's multiple
Needs HIMS P/E.
Live quote
As of 2025-12-31
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Lower is better
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: HIMS FY 2025 (ended Dec 31, 2025) · ETSY 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 63% equity / 37% debt · EV / Revenue 2.29x · EV / EBITDA 17.10x
Price framework
Discounted free cash flow, then bridged to a per-share price. Same assumptions applied to both companies.
HIMS & HERS HEALTH, INC. · implied price per share
Bear
-$3.14
Base
-$3.69
Bull
-$4.25
ETSY, INC · implied price per share
Bear
$7.60
Base
$8.95
Bull
$10.29
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
2.48x
-2.72x
Net debt / EBITDA
Leverage against operating earnings
7.54x
3.94x
Cash and equivalents
Liquid reserves on the balance sheet
$228.62M
$1.46B
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.
Teladoc Health, Inc.
HIMS vs TDOC
GoodRx Holdings, Inc.
HIMS vs GDRX
CLOVER HEALTH INVESTMENTS, CORP. /DE
HIMS vs CLOV
Roivant Sciences Ltd.
HIMS vs ROIV
EBAY INC
HIMS vs EBAY
PDD Holdings Inc.
HIMS vs PDD
SHOPIFY INC.
HIMS vs SHOP
Wayfair Inc.
HIMS vs W
Chewy, Inc.
HIMS vs CHWY
$1.34B
$2.98B
Live quote
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.
