ランキングに戻る

Etsy, Inc. (ETSY)

適正価値
Consumer CyclicalInternet RetailUnited States

ファンダメンタル

85

株価

$72.60

時価総額

$6.56B

パート1 · 企業の価値

概要

Etsy runs online marketplaces where independent sellers list handmade, vintage and craft goods, and buyers come looking for items they would not find in a mass-market store. Etsy does not own inventory and does not ship anything itself: it operates the software, the search and the payment rails, and takes a cut of what passes through. In 2025 the group ran two marketplaces — the core Etsy marketplace and Depop, a resale app for secondhand fashion aimed at younger buyers — after selling the musical-instrument marketplace Reverb in June 2025. Consolidated gross merchandise sales (the total value of goods sold across the marketplaces) were $11.9 billion in 2025, of which the Etsy marketplace was 87.8% and Depop 9.0%. At the end of 2025 the Etsy marketplace had 86.5 million active buyers and 5.6 million active sellers. On 15 February 2026 Etsy agreed to sell Depop to eBay for $1.2 billion in cash, with closing expected in the second quarter of 2026, which would leave the company as a single marketplace again.

収益の仕組み

Etsy is paid by its sellers, not by its buyers. The bulk of revenue is a set of fees taken on each sale: a transaction fee on the item price (which also includes the fee charged when a sale comes from Etsy's off-site advertising), a payments processing fee on orders settled through Etsy Payments, and a small fee to list an item. On top of that Etsy sells optional services sellers can choose to buy — on-site advertising to push their listings up in search, and discounted shipping labels. Because the fees scale with the value of goods sold, revenue tracks gross merchandise sales, and the ratio between the two — the take rate — is the number management steers: it was 24.2% in 2025 against 22.3% in 2024. That rising take rate is why revenue grew 2.7% to $2.88 billion in 2025 even as gross merchandise sales fell 5.3%.

セグメント別売上高

Marketplace revenue69.6%

The fees Etsy takes automatically on every completed sale across its marketplaces: the transaction fee on the item price (inclusive of the offsite advertising fee), the payments processing fee on orders settled through Etsy Payments, and the listing fee. Paid by the sellers; the buyer sees none of it as a separate charge.

Services revenue30.4%

Optional tools a seller can decide to buy: on-site advertising, which promotes a listing inside Etsy's own search results, and discounted shipping labels bought through the platform. This is the faster-growing side of the business, up 11.3% in 2025 while marketplace fees were roughly flat.

競争優位性(moat)

ネットワーク効果 · 狭い

Etsy's advantage is the two-sided marketplace itself: 8.76 million active sellers across the group make the catalogue worth searching, and the buyers that search bring the sellers. A rival cannot buy that inventory of one-off, handmade and vintage items — it has to be assembled one small seller at a time — and the Etsy name has become the default word for that kind of shopping. But the moat is narrow rather than wide, and the 2025 figures show why: active buyers fell 3% to 86.5 million on the Etsy marketplace and habitual buyers fell 9%, so the network is not holding its users automatically. Sellers face little cost to list the same goods on a rival marketplace, a social platform or their own storefront at the same time, and buyers switch on a search result.

需要を左右する要因

景気循環型

Almost everything sold on Etsy is discretionary — a gift, a decoration, a piece of jewellery, a personalised item — so demand follows how willing households are to spend on things they do not need. On top of that the year is strongly seasonal: the filing states that sellers see increased sales during the fourth-quarter holiday shopping season, which lifts gross merchandise sales and revenue in the fourth quarter of every year. The 2025 numbers show the sensitivity plainly: consolidated gross merchandise sales fell 5.3% and Etsy marketplace gross merchandise sales fell 4%, with new buyers down 10% year on year.

主なリスク

  • Intense competition — Etsy lists competition first among its own risk factors and states it may not be able to compete effectively. Sellers can list the same goods with large online retailers, at craft fairs and local markets, on social networks and — a channel the company now names explicitly — through agentic shopping experiences, or sell wholesale directly to traditional retailers. Etsy also competes with the companies that sell software and services to small businesses.
  • Trustworthiness and safety of the marketplaces — The company identifies the perceived trustworthiness and safety of its marketplaces as critical to its success, and flags the risk of fraud and illegal activity on the platform. Because Etsy neither owns nor inspects the goods, counterfeit, unsafe or misdescribed items listed by sellers can damage the brand that draws buyers in.
  • Enforcing marketplace policies — Etsy lists the enforcement of its marketplace policies as a strategic risk. The company has to police what may be listed — handmade, vintage or craft-supply criteria among them — across millions of independent sellers, and both under-enforcement and over-enforcement carry costs: the first erodes buyer trust, the second alienates the sellers who supply the inventory.
  • Technology disruption, cybersecurity and reliance on third parties — The risk factors cover disruption of Etsy's technology and cybersecurity incidents, dependence on third-party technology the company does not control, and risks in its payments systems. Etsy Payments both moves the money and generates a share of the fee income, so a failure there hits revenue and seller trust at once.
  • International trade barriers — Etsy names international trade barriers among its strategic risk factors. A large share of the marketplace's activity crosses borders — small parcels shipped from an individual seller in one country to a buyer in another — so tariffs, customs thresholds and import rules bear directly on whether those orders remain economic.
  • Quarterly volatility and missed guidance — The company warns that its quarterly operating results fluctuate and that it may fail to meet the guidance it provides. It also notes the difficulty of tracking its own operational metrics — the buyer and seller counts investors use to judge the business — and the possibility of impairment charges on acquired assets.
  • Execution of the Depop sale and past acquisitions — Etsy carries a specific risk factor on the Depop sale, alongside the general risk of acquisitions and partnerships. The agreement with eBay, signed 15 February 2026, is subject to regulatory approval and expected to close in the second quarter of 2026 — it is not certain until it does, and Depop was the group's growing marketplace, up 36.3% in gross merchandise sales in 2025.
  • Convertible notes and dilution — Etsy flags its convertible debt as a risk and, separately, the dilution of existing shareholders that can come from the conversion of those notes and from equity issuances.

顧客集中度

The filing discloses no customer concentration and states no threshold such as a customer accounting for 10% or more of revenue. That is consistent with the structure of the business: Etsy's paying customers are its sellers, 8.76 million active across the group at the end of 2025, and no single one of them is material. The concentration risk sits elsewhere — in the buyers, whose numbers fell in 2025, and in the traffic sources Etsy depends on to reach them.

強気材料

Buyers argue that Etsy owns a catalogue no competitor can replicate — millions of one-off, handmade and vintage items assembled seller by seller over twenty years — and that this is what keeps shoppers coming back for gifts and personalised goods. They point to the take rate, which rose from 22.3% to 24.2% in 2025 and let revenue grow 2.7% to $2.88 billion even while gross merchandise sales fell 5.3%: the company is still finding ways to earn more per transaction, mainly through the faster-growing services line, up 11.3%. They note the model needs almost no capital — Etsy holds no inventory — and that it threw off $693.4 million of operating cash flow and $638.8 million of free cash flow in 2025, most of it returned through the buyback of 14.4 million shares for $777.1 million. The $1.2 billion cash sale of Depop agreed with eBay adds to that firepower and leaves a simpler, single-marketplace company. They also point to signs of stabilisation underneath the headline decline: active sellers stabilised after prior-year falls with better retention, reactivated buyers grew 4% to 30 million, and management said it expects gross merchandise sales to grow through 2026.

弱気材料

Sellers fear that the core marketplace is shrinking rather than pausing. Etsy marketplace gross merchandise sales fell 4% in 2025, active buyers fell 3% to 86.5 million, habitual buyers — the ones who shop most often — fell 9%, new buyers fell 10% to 21.2 million, and gross merchandise sales per active buyer slipped to $121. They argue the growth in revenue came from charging the remaining sellers more rather than from more commerce flowing through the platform, and that a take rate cannot rise indefinitely before sellers list elsewhere: the company itself lists competition from large online retailers, social networks, agentic shopping experiences and sellers' own storefronts as its first risk factor. They point out that net income fell 46.3% to $163.0 million in 2025, with net margin down from 10.8% to 5.7%. They note the group has now sold Elo7, Reverb and — pending closing — Depop, leaving the shrinking Etsy marketplace as effectively the whole company and removing Depop's 36.3% gross merchandise sales growth from the numbers. And they worry about the exposure the filing itself names: international trade barriers on the cross-border parcels the marketplace runs on, and the discretionary, holiday-weighted nature of the demand.

Generated on 2026年8月22日 with claude-opus-5 — shared with all users

Direct competitors

Who this company fights with for the same customers

Compare

Generated on 2026年8月22日 with claude-opus-5 — shared with all users

P/E: 20.0Score: 69Market cap: $2.69T

Amazon Handmade courts exactly Etsy's artisan sellers while the wider Amazon marketplace captures the same gift, jewelry and home-decor purchases.

P/E: 21.9Score: 70Market cap: $47.98B

eBay is the other large person-to-person marketplace for vintage, collectible and handcrafted goods, and is buying Etsy's Depop resale app for $1.2 billion.

P/E: 99.5Score: 76Market cap: $0

Shopify lets the same small creative sellers run their own storefront instead of paying Etsy's marketplace fees, competing for Etsy's seller base and its take rate.

P/E: 8.5Score: 74Market cap: $111.31B

Temu targets the same discretionary home, decor and accessory spending as Etsy, winning the price-sensitive shopper with deep discounting.

P/E: 37.7Score: 49Market cap: $853.59B

Walmart's third-party marketplace recruits the same independent US sellers and absorbs the same everyday gift and home purchases, with faster shipping.

Shein Group Ltd.Not tracked

Shein competes for the young apparel and accessories buyer that Etsy's fashion and jewelry categories depend on, on price and assortment breadth.

貸借対照表と流動性

売上高

$2.94B

直近12か月(2026/6/30まで)

純利益

$209M

直近12か月(2026/6/30まで)

フリーキャッシュフロー

$678M

自己資本合計

$-1.10B

負債合計

$3.93B

流動比率

1.48

利払い倍率

14.38

負債/EBITDA

8.36

一株当たり利益(EPS)

売上高と純利益

フリーキャッシュフロー

収益内訳

財務推移表

利益率の推移

負債の推移

負債の重さ

成長率グリッド

成長率 — 売上高

適正価値の推定

一般的なケース適正価値

適正価値

$67.32

現在株価

$72.60

安全マージン

-7.8%

適正価値レンジ

$46.20 - $88.45

使用した評価手法間のばらつきであり、統計的に較正された信頼区間ではありません。

推定方法

アナリストの目標株価:$88.33
ディスカウンテッド・キャッシュフロー(DCF):$66.85
利益倍率(P/E):$68.01
グレアムの成長公式:$23.64
収益力価値(EPV):$26.34
正当化されたP/B:$26.89
配当割引モデル(ゴードン):算出に必要なデータが不足しています
P/FFO(運用から生まれる資金):$46.17
中間サイクル利益:$40.49
売上高倍率:$51.94
アナリスト・コンセンサス:買い (17B / 21H / 1S)
直近の決算サプライズ:-165.86%

バリュエーション指標

P/E レシオ

38.23

ROE

-14.8%

P/B レシオ

-

P/FCF

10.10

粗利益率

71.4%

ROIC

28.5%

収益性レーダー

価値創造(経済的モート)

ROIC

28.5%

WACC

10.1%

ROIC − WACC

+18.4 pp

ROICが資本コストを上回っています。企業は株主のために価値を創出しています。

ファンダメンタル分析基準

合格(17)

  • EPS shows upward trend
  • Price CAGR 20.13%
  • ROIC 28.5%
  • Gross Margin 71.4%
  • P/FCF 10.10
  • Operating Margin 14.3%
  • Positive Free Cash Flow
  • CapEx intensity
  • Current Ratio
  • Interest Coverage
  • Return on Tangible Assets
  • Low reliance on intangibles
  • ROE 67.9%
  • Revenue Growth 5Y 10.8%
  • Earnings Quality (OCF/NI) 3.14
  • Share Dilution -9.1%
  • Net Margin Trend 7.1% vs 6.0%

不合格(5)

  • Debt/EBITDA
  • DCF valuation (Fairly valued)
  • Analyst Consensus 44% Buy
  • Earnings Surprise avg -25.1%
  • Piotroski F-Score 4/9

データなし(5)

  • P/B Ratio NaN
  • Dividend Payout NaN%
  • Debt/Equity ratio
  • Price below Graham Number
  • PEG Ratio (need PE > 0 and growth > 0)

Piotroski F-スコア

4/9

まちまちのシグナル:一部の領域に注意が必要

score
criteria

利益の質

3.14

高品質:利益はキャッシュに裏付けられている

株式希薄化

-9.1%

株式を買い戻している。株主に友好的

機関投資家の保有

ガバナンス

経営陣

氏名役職年齢
Mr. Joshua G. SilvermanExecutive Chair56
Ms. Kruti Patel GoyalCEO, President & Director49
Mr. Charles C. Baker C.F.A.Chief Financial Officer58
Mr. Rafe ColburnChief Product & Technology Officer52
Mr. Colin S. Stretch J.D.Chief Legal Officer & Corporate Secretary55
Mr. Robert KalinCo-Founder45
Jared TarbellCo-Founder-
Ms. Merilee BuckleyVP & Chief Accounting Officer48
Ms. Debra A. WasserVice President of Investor Relations60
Ms. Kelly ClausenVice President of Communications & Community-

監査リスク

2

取締役会リスク

6

報酬リスク

5

株主権利リスク

2

パート2 · 株価と買い時

この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。

書類

  • 年次報告書(10-K)

    事業内容、財務実績、リスクをまとめた年次の概要。

    提出日: 2026-02-19

    書類を見る
  • 四半期報告書(10-Q)

    直近3か月間の業績に関する最新情報。

    提出日: 2026-08-05

    書類を見る
  • 臨時報告書(8-K)

    経営陣の交代や重要な発表など、大きな出来事に関するお知らせ。

    提出日: 2026-08-05

    書類を見る

via SEC EDGAR

業績推移

via SEC EDGAR

Latest News

Recent headlines for ETSY, sourced from Markets Gazette.

  • 3/4/2026NEUTRAL
    3 Things to Know About Etsy Stock Before You Buy

    Etsy Inc. stock presents itself as an interesting investment opportunity for market players, especially considering that its current quotes are significantly below its past record highs. This situation could suggest potential for future recovery or growth, attracting the attention of those seeking undervalued stocks in the e-commerce sector. Market context analysis and company fundamentals will be crucial to determine the actual investment value, but the discrepancy between the current price and previous peaks is a factor not to be underestimated for those seeking opportunities.

  • 2/23/2026POSITIVE
    Gen Z, desperate to get off their phones, is powering a sewing renaissance

    Generation Z is driving a renaissance in traditional textile arts like sewing, crocheting, and embroidery, fueled by a desire to disconnect from technology. This shift in consumer habits represents a significant tailwind for companies in the arts and crafts sector. A key potential beneficiary is Etsy, the online marketplace that serves as an epicenter for this creative community. The platform not only facilitates the sale of handmade goods but is also a crucial hub for purchasing raw materials, from yarn to sewing patterns. Increased engagement from a younger demographic could translate into sustained growth in Gross Merchandise Sales (GMS) and an expanded base of both sellers and buyers, strengthening Etsy's market position and offering new growth prospects for investors.

via Markets Gazette