Shopify Inc
NYSE:SHOP

Watchlist Manager
Shopify Inc Logo
Shopify Inc
NYSE:SHOP
Watchlist
Price: 106.48 USD 2.44% Market Closed
Market Cap: 137.3B USD
Have any thoughts about
Shopify Inc?
Write Note

Intrinsic Value

The intrinsic value of one SHOP stock under the Base Case scenario is 27.84 USD. Compared to the current market price of 106.48 USD, Shopify Inc is Overvalued by 74%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

SHOP Intrinsic Value
27.84 USD
Overvaluation 74%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Shopify Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for SHOP cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about SHOP?
Bearish
Neutral
Bullish
Discover Undervalued Stocks
Technology Industry

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Shopify Inc

Provide an overview of the primary business activities
of Shopify Inc.

What unique competitive advantages
does Shopify Inc hold over its rivals?

What risks and challenges
does Shopify Inc face in the near future?

Summarize the latest earnings call
of Shopify Inc.

What significant events have occurred
in Shopify Inc over the past months?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Shopify Inc.

Provide P/S
for Shopify Inc.

Provide P/E
for Shopify Inc.

Provide P/OCF
for Shopify Inc.

Provide P/FCFE
for Shopify Inc.

Provide P/B
for Shopify Inc.

Provide EV/S
for Shopify Inc.

Provide EV/GP
for Shopify Inc.

Provide EV/EBITDA
for Shopify Inc.

Provide EV/EBIT
for Shopify Inc.

Provide EV/OCF
for Shopify Inc.

Provide EV/FCFF
for Shopify Inc.

Provide EV/IC
for Shopify Inc.

Show me price targets
for Shopify Inc made by professional analysts.

What are the Revenue projections
for Shopify Inc?

How accurate were the past Revenue estimates
for Shopify Inc?

What are the Net Income projections
for Shopify Inc?

How accurate were the past Net Income estimates
for Shopify Inc?

What are the EPS projections
for Shopify Inc?

How accurate were the past EPS estimates
for Shopify Inc?

What are the EBIT projections
for Shopify Inc?

How accurate were the past EBIT estimates
for Shopify Inc?

Compare the revenue forecasts
for Shopify Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Shopify Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Shopify Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Shopify Inc compared to its peers.

Compare the P/E ratios
of Shopify Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Shopify Inc with its peers.

Analyze the financial leverage
of Shopify Inc compared to its main competitors.

Show all profitability ratios
for Shopify Inc.

Provide ROE
for Shopify Inc.

Provide ROA
for Shopify Inc.

Provide ROIC
for Shopify Inc.

Provide ROCE
for Shopify Inc.

Provide Gross Margin
for Shopify Inc.

Provide Operating Margin
for Shopify Inc.

Provide Net Margin
for Shopify Inc.

Provide FCF Margin
for Shopify Inc.

Show all solvency ratios
for Shopify Inc.

Provide D/E Ratio
for Shopify Inc.

Provide D/A Ratio
for Shopify Inc.

Provide Interest Coverage Ratio
for Shopify Inc.

Provide Altman Z-Score Ratio
for Shopify Inc.

Provide Quick Ratio
for Shopify Inc.

Provide Current Ratio
for Shopify Inc.

Provide Cash Ratio
for Shopify Inc.

What is the historical Revenue growth
over the last 5 years for Shopify Inc?

What is the historical Net Income growth
over the last 5 years for Shopify Inc?

What is the current Free Cash Flow
of Shopify Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Shopify Inc.

Business Breakdown

Shopify Inc., founded in 2006, has emerged as a powerhouse platform for e-commerce, empowering entrepreneurs and businesses of all sizes to create their online storefronts with ease. With roots tracing back to a simple idea of selling snowboards online, Shopify has grown into a robust ecosystem that supports over 1.7 million businesses worldwide. The company's user-friendly interface, diverse range of customizable templates, and extensive app marketplace have democratized access to e-commerce, allowing anyone—from aspiring artisans to established brands—to sell their products across multiple channels, including social media and physical locations. As more consumers shift to online shopping,...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Shopify Inc

Current Assets 6.5B
Cash & Short-Term Investments 4.9B
Receivables 1.4B
Other Current Assets 211m
Non-Current Assets 5.8B
Long-Term Investments 5.1B
PP&E 143m
Intangibles 476m
Other Non-Current Assets 39m
Current Liabilities 1.1B
Accounts Payable 613m
Accrued Liabilities 206m
Other Current Liabilities 290m
Non-Current Liabilities 1.1B
Long-Term Debt 917m
Other Non-Current Liabilities 185m
Efficiency

Earnings Waterfall
Shopify Inc

Revenue
8.2B USD
Cost of Revenue
-4B USD
Gross Profit
4.2B USD
Operating Expenses
-3.2B USD
Operating Income
945m USD
Other Expenses
439m USD
Net Income
1.4B USD

Free Cash Flow Analysis
Shopify Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

In Q3, Shopify delivered impressive results, with total revenue rising 26% year-over-year to $2.2 billion. Gross Merchandise Volume (GMV) surged 24%, sustained by strong metrics such as same-store sales growth and a flourishing international market, particularly in Europe with GMV growth of 33%. Notably, free cash flow margin expanded to 19%, paving the way for robust investments in business and innovation. For Q4, Shopify anticipates revenue growth in the mid to high 20s percentage range, driven by consistent merchant activity, as it prepares for the busy holiday season ahead.

What is Earnings Call?
Fundamental Scores

SHOP Profitability Score
Profitability Due Diligence

Shopify Inc's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 3-Years Revenue Growth
Exceptional Revenue Growth Forecast
Positive Free Cash Flow
48/100
Profitability
Score

Shopify Inc's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

SHOP Solvency Score
Solvency Due Diligence

Shopify Inc's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Negative Net Debt
87/100
Solvency
Score

Shopify Inc's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

SHOP Price Targets Summary
Shopify Inc

Wall Street analysts forecast SHOP stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for SHOP is 117.14 USD with a low forecast of 68.68 USD and a high forecast of 152.25 USD.

Lowest
Price Target
68.68 USD
35% Downside
Average
Price Target
117.14 USD
10% Upside
Highest
Price Target
152.25 USD
43% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for SHOP?

Click here to dive deeper.

Dividends

Shopify Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for SHOP is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

SHOP News

Other Videos

Profile

Shopify Inc Logo
Shopify Inc

Country

Canada

Industry

Technology

Market Cap

137.5B USD

Dividend Yield

0%

Description

Shopify, Inc. operates a cloud-based commerce platform designed for small and medium-sized businesses. The company is headquartered in Ottawa, Ontario and currently employs 10,000 full-time employees. The company went IPO on 2015-05-21. The merchants use the Company's software to run their business across all of their sales channels, including Web and mobile storefronts, physical retail locations, social media storefronts, and marketplaces. The Shopify platform provides merchants with a single view of their business and customers across all of their sales channels and enables them to manage products and inventory, process orders and payments, fulfill and ship orders, build customer relationships, source products, leverage analytics and reporting, and access financing, all from one integrated back office. The firm's principal place of business is the Internet. The firm's subsidiaries include Donde Fashion Inc. and Donde Mobile R&D Ltd. (Donde).

Contact

ONTARIO
Ottawa
151 O'connor Street, Ground Floor
+16132412828.0
www.shopify.com

IPO

2015-05-21

Employees

10 000

Officers

Founder, Chairman, CEO and Head of R&D
Mr. Tobias LĂĽtke
President
Mr. Harley Finkelstein
Chief Financial Officer
Mr. Jeff J. Hoffmeister CPA
VP of Product & COO
Mr. Kasra Nejatian
General Counsel & Corporate Secretary
Ms. Jessica R. Hertz
Director of Investor Relations
Carrie Gillard
Show More
Country Head & Director- India
Ms. Bharati Balakrishnan
GM & VP of Shopify Plus
Mr. Loren Padelford
Director of Product
Mr. Arpan Podduturi
Director of Product for Shopify Fulfillment Network
Mr. Thomas Epting
Show Less

See Also

Discover More
What is the Intrinsic Value of one SHOP stock?

The intrinsic value of one SHOP stock under the Base Case scenario is 27.84 USD.

Is SHOP stock undervalued or overvalued?

Compared to the current market price of 106.48 USD, Shopify Inc is Overvalued by 74%.

Back to Top