Shutterstock, Inc.

Shutterstock, Inc.

SSTKยทNYSE

$13.54

-1.2%
Communication ServicesInternet Content & Information

Shutterstock, Inc., a technology company, provides quality content, and creative workflow solutions in North America, Europe, and internationally. It offers image services consisting of photographs, vectors, and illustrations, which is used in visual communications, such as websites, digital and print marketing materials, corporate communications, books, publications, and others; footage services, including video clips, filmed by industry experts and cinema grade video effects, and HD and 4K formats that are integrated into Websites, social media, marketing campaigns, and cinematic productions; and music services comprising music tracks and sound effects, which are used to complement images and footage. The company provides its services under the Shutterstock, Bigstock, Offset, TurboSquid,PremiumBeat brand names, as well as Application programming interface to enhance workflow and project management needs, and search capabilities. It serves corporate professionals and organizations, media and broadcast companies, and small and medium-sized businesses, and individual creators. The company was founded in 2003 and is headquartered in New York, New York.

At a Glance

Live Snapshot
Market Cap$497.43M
EPS1.2900
P/E Ratio10.50
Earnings Date07/28/2026
Shutterstock, Inc.

Shutterstock, Inc. Fair Value Envelope

SSTK ยท NYSE

Our analysis suggests that SSTK has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $13.54, this represents a potential HIDDEN relative to our calculated worth for Shutterstock, Inc..

Intrinsic Value
Current Price: $13.54

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

Present Value$1,437.6B
+ Cash & Equivalents$178.2M
Firm Value$1,437.8B
- Debt$317.6M
Equity Value$1,437.5B
/ Shares Outstanding35,513,200B
DCF Value$40.5K
UNDERVALUED BY 298845%

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
$333.4M
$666.7M
$1.3B
$2.7B
$5.3B
$10.7B
$21.3B
$42.7B
$85.3B
$170.7B
Maintenance CapEx
-$17.1M
-$34.3M
-$68.6M
-$137.1M
-$274.3M
-$548.6M
-$1.1B
-$2.2B
-$4.4B
-$8.8B
Owner Earnings
$316.2M
$632.5M
$1.3B
$2.5B
$5.1B
$10.1B
$20.2B
$40.5B
$81.0B
$161.9B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$292.8M
$542.2M
$1.0B
$1.9B
$3.4B
$6.4B
$11.8B
$21.9B
$40.5B
$75.0B
Terminal Value represents 88.7% of Enterprise Value