Company Valuation: Shutterstock, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,597 4,083 1,888 1,724 1,058 678.4
Change - 57.22% -53.76% -8.68% -38.64% -35.88%
Enterprise Value (EV) 1 2,219 3,815 1,868 1,692 1,258 800.5
Change - 71.88% -51.04% -9.39% -25.68% -36.34%
P/E 36.4x 45.1x 25.3x 15.9x 30x 15.3x
PBR 6.16x 8.62x 4.22x 3.26x 2.04x 1.17x
PEG - 1.8x -1.6x 0.3x -0.4x 0.6x
Capitalization / Revenue 3.9x 5.28x 2.28x 1.97x 1.13x 0.69x
EV / Revenue 3.33x 4.93x 2.26x 1.93x 1.34x 0.81x
EV / EBITDA 21.5x 28.8x 12x 11.4x 10x 5.01x
EV / EBIT 24.5x 34.4x 16x 16.4x 16.3x 7.28x
EV / FCF 18.1x 25.5x 21.8x 12.8x 5.57x 5.35x
FCF Yield 5.52% 3.92% 4.59% 7.84% 18% 18.7%
Dividend per Share 2 0.68 0.84 0.96 1.08 1.2 1.32
Rate of return 0.95% 0.76% 1.82% 2.24% 3.95% 6.91%
EPS 2 1.97 2.46 2.08 3.04 1.01 1.25
Distribution rate 34.5% 34.1% 46.2% 35.5% 119% 106%
Net sales 1 666.7 773.4 827.8 874.6 935.3 989.9
EBITDA 1 103.1 132.7 155.5 147.8 125.5 159.7
EBIT 1 90.67 110.8 116.6 103 77.21 110
Net income 1 71.77 91.88 76.1 110.3 35.93 45.5
Net Debt 1 -377.9 -268.7 -20.63 -32.01 199.5 122.1
Reference price 2 71.700 110.880 52.720 48.280 30.350 19.100
Nbr of stocks (in thousands) 36,223 36,827 35,815 35,713 34,861 35,520
Announcement Date 11/02/21 10/02/22 14/02/23 26/02/24 25/02/25 17/02/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 187M
15x4x9.23x1.36% 498B
21.21x6.28x18.86x-.--% 317B
21.78x2.55x12.95x-.--% 145B
3.06x83.34x2.32x0.14% 112B
36.88x4.32x28.6x-.--% 108B
32.01x6.27x17.61x-.--% 100B
10.04x7.35x88.51x0.68% 87.76B
75.6x4.52x21.52x-.--% 85.47B
7.86x3.01x62.39x0.76% 34.28B
Average 24.83x 13.51x 29.11x 0.33% 148.69B
Weighted average by Cap. 21.84x 10.70x 19.70x 0.52%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. SSTK Stock
  4. Valuation Shutterstock, Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!