GETY - NYSE
Getty Images Holdings, Inc.
$0.80
-9.1%Getty Images Holdings, Inc. operates as a visual content creator and marketplace in the United States and internationally. It maintains privately-owned photographic archives covering approximately 160,000 news, sport, and entertainment events, as well as variety of subjects, including lifestyle, business, science, health and beauty, sports, transportation, and travel under the Getty Images, iStock, and Unsplash brands. The company also provides music licensing, and digital asset management and distribution services; and sells wall décor products. It serves largest enterprises, smallest businesses, and individual creators. The company was founded in 1995 and is based in Seattle, Washington.
At a Glance
Live SnapshotGetty Images Holdings, Inc. Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $32.6M | $16.3M | $8.1M | $4.1M | $2.0M | $1.0M | $509.3K | $254.6K | $127.3K | $63.7K |
| Maintenance CapEx | -$6.0M | -$3.0M | -$1.5M | -$744.0K | -$372.0K | -$186.0K | -$93.0K | -$46.5K | -$23.2K | -$11.6K |
| Owner Earnings | $26.6M | $13.3M | $6.7M | $3.3M | $1.7M | $832.6K | $416.3K | $208.2K | $104.1K | $52.0K |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $24.7M | $11.4M | $5.3M | $2.4M | $1.1M | $524.7K | $242.9K | $112.5K | $52.1K | $24.1K |
Related Guides
Continue your GETY research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.