Logo
SHOP logo
Shopify Inc.
SHOP
154.90 (21.78%) 33.74
200.96(B)
Information Technology
IT Services
Shopify Inc. a commerce technology company provides tools to start scale market and run a business of various sizes in Canada the United States Europe the Middle East Africa the Asia Pacific and Latin America. The Company offers Shopify platform that enables merchants 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 for running their business across all of their sales channels including web and mobile storefronts physical retail locations social media storefronts and marketplaces. It also provides Shopify Payments a fully integrated payment processing service that allows merchants to accept and process payment cards online and offline. In addition the company engages in the sale of themes and apps; shipping labels through Shopify Shipping; point-of-sale hardware; advertising on the Shopify App Store; and Shop Campaigns for buyer acquisitions as well as registration of domain names. Shopify Inc. was formerly known as Jaded Pixel Technologies Inc. and changed its name to Shopify Inc. in November 2011. Shopify Inc. was incorporated in 2004 and is based in Ottawa Canada.
My Holdings:
(?% ownership)
Shares:
Cost basis:
Market cap:$200.96(B)
EV:$184.71(B)
Total Equity:$11.05(B)
Div. yield:0.00%
Earnings date:Aug-06-2025
P/E:123.92
P/E (fwd):111.44
P/FCF:116.47
P/S:21.34
P/B:18.18
EPS:$1.3
EPS (fwd):$1.4
FCF/share:$1.3
Dividend/share:$0.0
Book value/share:$8.5
ROIC:17.7%
ROA:16.0%
ROE:19.6%
Gross margin:49.9%
Net margin:17.2%
Valuation Summary TTM Financials Growth Estimates Historical Data KPIs Similar Companies Ownership Tools

SHOP Valuation & Price Targets

  Current Price
154.90
PE Valuation
N/A
PEvaluation is not available for SHOP.
Analyst targets
N/A
No analyst estimates for SHOP.
DCF
N/A
Adjust your assumptions to reach a valid valuation.
DCF (exit mult.)
N/A
Adjust your assumptions to reach a valid valuation.
Future P/E
N/A
Adjust your assumptions to reach a valid valuation.
Peter Lynch FV
N/A
Adjust your assumptions to reach a valid valuation.
Graham No.
N/A
Adjust your assumptions to reach a valid valuation.
DDM
N/A
Adjust your assumptions to reach a valid valuation.

PEvaluation

74% overvalued
Low
$30.7
Mid
$41.0
High
$51.2
Current price
$154.9
Fair P/E
Margin of safety
EPS
Market Model
Shares outstan...ROICRevenue growthDebt/FCFAssets/Liabili...
Economic moat: Wide

Estimated EPS

LowAvgHigh#
FY+11.01.41.639
FY+21.21.82.241
FY+31.82.43.215
FY+42.32.73.43
FY+52.93.03.02

Analyst Price Targets

23% overvalued
Low
$85
Mid
$120
High
$155
Current price
$155
Strong Buy10
Buy23
Hold16
Sell0
Strong Sell0

Estimated EPS

LowAvgHigh#
FY+11.01.41.639
FY+21.21.82.241
FY+31.82.43.215
FY+42.32.73.43
FY+52.93.03.02

Discounted Cash Flow

Forecast years
Terminal Growth Rate
Discount Rate
Free cash flow estimates:
Y+1 est.
Y+2 est.
0.00%
Y+3 est.
0.00%
Y+4 est.
0.00%
Y+5 est.
0.00%

Discounted Cash Flow (exit mult.)

Forecast years
Exit FCF Multiple
Discount Rate
Free cash flow estimates:
Y+1 est.
Y+2 est.
0.00%
Y+3 est.
0.00%
Y+4 est.
0.00%
Y+5 est.
0.00%

Future P/E Valuation

Projection Years
Base Revenue
Revenue Growth Rate
Final Net Margin
Final P/E Ratio
Discount Rate

Peter Lynch Fair Value

Earnings Per Share
Growth Rate (*)

(*) Growth rate is capped between 0 and 25

Graham Formula

Earnings Per Share
Expected Growth Rate
Government Bond Rate

(*) Growth rate is capped to 25

Dividend Discount Model

Annual Dividend
First Stage Length (Years)
First Stage Growth Rate
Final Growth Rate
Discount Rate

(*) First stage rowth rate is capped to 20%

Summary

TTM Financials

Income (TTM)

RevenueGrossNet
Revenue$9.38(B)
Gross profit$4.68(B)
EBITDA$1.42(B)
Net income$1.61(B)
Gross margin49.9%
Operating margin12.1%
Net margin17.2%
Shares outstanding:1.30(B)

Balance sheet

Cash & ST inv.Other ST assetsLong term assetsCurrent liabilitiesLong term debtOther LT liabilitiesEquity
Total assets$13.40(B)
Current assets$7.45(B)
Total liabilities$2.35(B)
Current liabilities$2.01(B)
Cash & Short-term inv.$5.51(B)
Long-term debt$0
Total intangibles$530.00(M)
PP&E$151.00(M)

Cash flow (TTM)

CFOCFICFF
FCF$1.73(B)
CapEx$-17.00(M)
Dividends paid$0
Stock issued$117.00(M)
Stock repurchased$0
Stock-based comp.$439.00(M)
Debt issued$0
Debt repaid$0

Per share data (TTM)

Price: $155
Revenue: $7.26 (21.3x | 4.7%) Gross profit: $3.61 (42.9x | 2.3%) Earnings: $1.25 (123.9x | 0.8%)
FCF: $1.33 (116.5x | 0.9%) Stock-based Comp.: $0.34 (457.8x | 0.2%) Dividend: $0.00 (N/A | 0.0%)
Total Assets: $10.3 (15.0x | 6.7%) Total Liabilities: $1.81 (85.6x | 1.2%) Book Value: $8.52 (18.2x | 5.5%) Cash & ST inv.: $4.25 (36.4x | 2.7%) Debt: $0.00 (N/A | 0.0%)

Growth Estimates

Revenue

CAGR: 20.8%
FY+1FY+2FY+3FY+4FY+5
FY+1$10.90(B)
FY+2(+20.3%)$13.11(B)
FY+3(+21.8%)$15.97(B)
FY+4(+21.8%)$19.45(B)
FY+5(+19.2%)$23.19(B)

Net Income

CAGR: 22.3%
FY+1FY+2FY+3FY+4FY+5
FY+1$1.82(B)
FY+2(+28.8%)$2.34(B)
FY+3(+34.7%)$3.15(B)
FY+4(+16.9%)$3.68(B)
FY+5(+10.2%)$4.06(B)

EPS

CAGR: 21.0%
FY+1FY+2FY+3FY+4FY+5
FY+1$1.39
FY+2(+28.1%)$1.78
FY+3(+34.8%)$2.40
FY+4(+13.8%)$2.73
FY+5(+9.2%)$2.98

FCF per share

CAGR: 25.1%
FY+1FY+2FY+3FY+4FY+5
FY+1$1.49
FY+2(+24.2%)$1.85
FY+3(+27.0%)$2.35
FY+4(+22.6%)$2.88
FY+5(+26.7%)$3.65

Historical Financials

Showing limited histrical data.
YearlyQuarterly
Income
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024
RevenueOperating IncomeNet IncomeCOGSGross ProfitTotal OpEx.R&DSG&AInterest ExpenseInterest IncomePre-tax incomeIncome tax
Cash flow
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024
Stock-based Comp.FCFCFONet IncomeD&ACFFStock IssuedStock RepurchasedDebt IssuedDebt RepaidDividend PaidCFIAcquisitionsDivestituresCapital Expenditures
Balance sheet
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024
Total AssetsTotal LiabilitiesCurrent assetsCash and EquivalentsShort-term investmentsInventoriesReceivablesNon-current assetsNet PP&EIntangible AssetsGoodwillCurrent liabilitiesAccounts payableNon-current liabilitiesLong-Term DebtTotal Equity
Per share data
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024
EPS (Basic)FCF/ShareDividend/ShareEPS (Diluted)Book value/ShareCash & ST inv./ShareDebt/Share
Ratios
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024
P/EP/SEV/EarningsP/FCFP/BEV/FCFDebt/EquityPayout ratio
Margins
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024
Net Income MarginOperating MarginGross MarginEBITDA MarginFCF Margin
Returns
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024
ROICROAROCEROE
Shares outstanding
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024
Shares (Basic)Shares (Diluted)
Market Cap.
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024
Market Cap.

KPIs

Gross Profit By Segment
12/20223/20236/20239/202312/20233/20246/20249/202412/20243/2025
MerchantSubscription
Revenue By Segment
12/20223/20236/20239/202312/20233/20246/20249/202412/20243/2025
Merchant SolutionsSubscription Solutions

Similar Companies

Ownership

Major holders

Insiders: 0.19%
Institutions: 75.57%
Other: 24.24%

Institutional ownership

4.58% BAILLIE GIFFORD & CO4.27% Capital World Investor...4.04% FMR, LLC3.93% Vanguard Group Inc2.89% Capital International ...2.79% Price (T.Rowe) Associa...2.46% Morgan Stanley2.30% JPMORGAN CHASE & CO1.91% Capital Research Globa...1.60% Royal Bank of Canada44.80% Others

Insider transactions

Show:
Buys
Sells
Grants
DateSharesTotal ($)Price ($)NameTitle
Buy2025-07-281,671213,398127.7Finkelstein (Harley Michael)Senior Officer of Issuer
Buy2025-07-281,454185,685127.7Hertz (Jessica)Senior Officer of Issuer
Buy2025-07-2835545,335127.7Hertz (Jessica)Senior Officer of Issuer
Buy2025-07-281,913244,303127.7Hoffmeister (Jeff J.)Senior Officer of Issuer
Grant2025-07-1519,750269,58713.6Finkelstein (Harley Michael)Senior Officer of Issuer
Buy2025-07-1519,7502,302,632116.6Finkelstein (Harley Michael)Senior Officer of Issuer
Buy2025-07-1550058,530117.1Simo (Fidji)Director of Issuer
Grant2025-07-071,2004,7664.0Goodman (Gail Faye)Director of Issuer
Buy2025-07-071,200139,512116.3Goodman (Gail Faye)Director of Issuer
Buy2025-07-031,357156,055115.0Finkelstein (Harley Michael)Senior Officer of Issuer
Buy2025-06-301,680194,174115.6Finkelstein (Harley Michael)Senior Officer of Issuer
Buy2025-06-301,461168,862115.6Hertz (Jessica)Senior Officer of Issuer
Buy2025-06-3035741,262115.6Hertz (Jessica)Senior Officer of Issuer
Buy2025-06-301,923222,260115.6Hoffmeister (Jeff J.)Senior Officer of Issuer
Grant2025-06-1619,750269,58713.6Finkelstein (Harley Michael)Senior Officer of Issuer
Buy2025-06-1619,7502,133,533108.0Finkelstein (Harley Michael)Senior Officer of Issuer
Buy2025-06-163,825413,203108.0Finkelstein (Harley Michael)Senior Officer of Issuer
Grant2025-06-1610,216433,97542.5Lutke (Tobias Albin)Director of Issuer
Buy2025-06-1610,2161,103,603108.0Lutke (Tobias Albin)Director of Issuer
Grant2025-06-16649,26227,580,64942.5Lutke (Tobias Albin)Director of Issuer
Buy2025-06-16649,26270,678,012108.9Lutke (Tobias Albin)Director of Issuer
Buy2025-06-1650054,075108.2Simo (Fidji)Director of Issuer
Buy2025-06-12536,048114.1Mahendra-Rajah (Prashanth)Director of Issuer
Buy2025-06-094,955541,398109.3Finkelstein (Harley Michael)Senior Officer of Issuer
Buy2025-06-095,868641,155109.3Hertz (Jessica)Senior Officer of Issuer
Buy2025-06-093,985435,413109.3Hoffmeister (Jeff J.)Senior Officer of Issuer
Buy2025-06-0940744,470109.3Shannan (Tobyn David)Director of Issuer
Grant2025-06-0510,00039,7204.0Goodman (Gail Faye)Director of Issuer
Buy2025-06-0510,0001,048,640104.9Goodman (Gail Faye)Director of Issuer
Buy2025-06-021,356144,102106.3Finkelstein (Harley Michael)Senior Officer of Issuer
Buy2025-06-0211011,794107.2Goodman (Gail Faye)Director of Issuer
Buy2025-06-0217318,549107.2Mahendra-Rajah (Prashanth)Director of Issuer
Buy2025-06-022,800296,676106.0Ashe (Robert Gerard)Director of Issuer
Buy2025-06-0234336,776107.2Cheng Meservey (Lulu)Director of Issuer
Buy2025-06-022,442258,744106.0Shannan (Tobyn David)Director of Issuer
Buy2025-05-3017,8531,910,717107.0Lutke (Tobias Albin)Director of Issuer
Buy2025-05-281,720182,777106.3Finkelstein (Harley Michael)Senior Officer of Issuer
Buy2025-05-281,494158,761106.3Hertz (Jessica)Senior Officer of Issuer
Buy2025-05-2836638,893106.3Hertz (Jessica)Senior Officer of Issuer
Buy2025-05-281,967209,025106.3Hoffmeister (Jeff J.)Senior Officer of Issuer
Grant2025-05-1519,750269,58713.6Finkelstein (Harley Michael)Senior Officer of Issuer
Buy2025-05-1519,7502,190,808110.9Finkelstein (Harley Michael)Senior Officer of Issuer
Buy2025-05-1550054,935109.9Simo (Fidji)Director of Issuer
Buy2025-05-1410,2551,144,868111.6Hertz (Jessica)Senior Officer of Issuer
Buy2025-05-0599594,93295.4Finkelstein (Harley Michael)Senior Officer of Issuer
Buy2025-05-0518117,26995.4Finkelstein (Harley Michael)Senior Officer of Issuer
Buy2025-05-0518117,26995.4Finkelstein (Harley Michael)Senior Officer of Issuer
Buy2025-04-281,700166,83898.1Finkelstein (Harley Michael)Senior Officer of Issuer
Buy2025-04-281,473144,56098.1Hertz (Jessica)Senior Officer of Issuer
Buy2025-04-2836135,42898.1Hertz (Jessica)Senior Officer of Issuer
Buy2025-04-281,940190,39198.1Hoffmeister (Jeff J.)Senior Officer of Issuer
Buy2025-04-235,500503,41591.5Finkelstein (Harley Michael)Senior Officer of Issuer
Buy2025-04-232,000190,00095.0Finkelstein (Harley Michael)Senior Officer of Issuer
Buy2025-04-1550041,35582.7Simo (Fidji)Director of Issuer
Buy2025-04-149,500833,60687.7Finkelstein (Harley Michael)Senior Officer of Issuer
Buy2025-04-142,750240,04287.3Finkelstein (Harley Michael)Senior Officer of Issuer
Buy2025-04-0281477,23294.9Finkelstein (Harley Michael)Senior Officer of Issuer
Buy2025-04-0218117,17394.9Finkelstein (Harley Michael)Senior Officer of Issuer
Buy2025-04-0218117,17394.9Finkelstein (Harley Michael)Senior Officer of Issuer
Buy2025-04-0218117,19595.0Finkelstein (Harley Michael)Senior Officer of Issuer
Buy2025-03-281,713170,93899.8Finkelstein (Harley Michael)Senior Officer of Issuer
Buy2025-03-281,485148,18699.8Hertz (Jessica)Senior Officer of Issuer
Buy2025-03-2836436,32399.8Hertz (Jessica)Senior Officer of Issuer
Buy2025-03-281,956195,18799.8Hoffmeister (Jeff J.)Senior Officer of Issuer
Buy2025-03-1750047,46594.9Simo (Fidji)Director of Issuer
Buy2025-03-149,500890,67293.8Finkelstein (Harley Michael)Senior Officer of Issuer
Buy2025-03-142,750257,79093.7Finkelstein (Harley Michael)Senior Officer of Issuer
Buy2025-03-145,500515,63693.8Finkelstein (Harley Michael)Senior Officer of Issuer
Buy2025-03-142,000190,00095.0Finkelstein (Harley Michael)Senior Officer of Issuer
Buy2025-03-142,295215,16793.8Finkelstein (Harley Michael)Senior Officer of Issuer
Buy2025-03-1451047,80893.7Finkelstein (Harley Michael)Senior Officer of Issuer
Buy2025-03-1451047,81393.8Finkelstein (Harley Michael)Senior Officer of Issuer
Buy2025-03-1451048,45095.0Finkelstein (Harley Michael)Senior Officer of Issuer
Buy2025-03-105,214491,07594.2Finkelstein (Harley Michael)Senior Officer of Issuer
Buy2025-03-106,170581,11594.2Hertz (Jessica)Senior Officer of Issuer
Buy2025-03-104,189394,53694.2Hoffmeister (Jeff J.)Senior Officer of Issuer
Buy2025-03-1043040,49994.2Shannan (Tobyn David)Director of Issuer
Buy2025-03-0518118,549102.5Finkelstein (Harley Michael)Senior Officer of Issuer
Buy2025-03-0518118,549102.5Finkelstein (Harley Michael)Senior Officer of Issuer
Buy2025-03-0518118,549102.5Finkelstein (Harley Michael)Senior Officer of Issuer
Buy2025-03-0581383,320102.5Finkelstein (Harley Michael)Senior Officer of Issuer
Buy2025-03-0417,8841,822,504101.9Lutke (Tobias Albin)Director of Issuer
Buy2025-03-032,398270,974113.0Finkelstein (Harley Michael)Senior Officer of Issuer
Grant2025-03-038,984624,92769.6Lutke (Tobias Albin)Director of Issuer
Buy2025-03-038,9841,023,699113.9Lutke (Tobias Albin)Director of Issuer
Grant2025-03-03648,78545,129,48469.6Lutke (Tobias Albin)Director of Issuer
Buy2025-03-03648,78570,839,536109.2Lutke (Tobias Albin)Director of Issuer
Buy2025-02-281,711187,770109.7Finkelstein (Harley Michael)Senior Officer of Issuer
Buy2025-02-281,346147,714109.7Hertz (Jessica)Senior Officer of Issuer
Buy2025-02-2836439,946109.7Hertz (Jessica)Senior Officer of Issuer
Buy2025-02-281,653181,405109.7Hoffmeister (Jeff J.)Senior Officer of Issuer
Buy2025-02-2633,3343,710,340111.3Ashe (Robert Gerard)Director of Issuer

Tools

Dividend Income

Investment Amount
Dividend Yield
What is the Dividend Income Calculator?

The Dividend Income Calculator helps you estimate the yearly, quarterly, monthly, and daily income of your investments.

How to Use This Calculator?

Enter the dividend yield and the invested amount. Optionally, preload stock data to automatically fetch the dividend yield.

Required Investment

Dividend Yield
Desired Yearly Payout
Desired Quarterly Payout
Desired Monthly Payout
What is the Required Investment Calculator?

The Required Investment Calculator helps you determine the amount of money you need to invest in a stock to achieve a desired dividend.

How to Use This Calculator?

Enter the dividend yield and your desired dividend income. Optionally, preload stock data to automatically fetch the dividend yield.

Future Dividend Yield

Base Dividend
Current Price
Number of Years
Dividend Growth Rate
What is the Future Yield Calculator?

The Future Yield Calculator helps you estimate the future dividend yield of a stock based on its current dividend, price, and expected dividend growth rate.

How to Use This Calculator?

Enter the base dividend, current price, number of years, and dividend growth rate. Optionally, preload stock data to automatically fetch the dividend and price. The calculator will display the current yield and the projected future yield.

Future Dividend Income

Base Dividend
Number of Years
Dividend Growth Rate
What is the Future Dividend Income Calculator?

The Future Dividend Income Calculator helps you estimate the future dividend income from your investments based on the current dividend yield and expected growth rate.

How to Use This Calculator?

Enter the current dividend yield, expected growth rate, and investment duration. Optionally, preload stock data to automatically fetch the dividend yield.

(C) PEVALUATOR
About
Terms & privacy
Price charts & news courtesy of TradingView
Blog
Contact