|
End-of-day quote
Thailand S.E.
2026-09-04
|
5-day change | 1st Jan Change | ||
| 3.140 THB | -3.09% |
|
-6.55% | - |
| 08-27 | Major tech companies call for defensive surge to defeat AI-driven hacks | RE |
| 08-17 | TSX inches lower as investors weigh hotter-than-expected inflation data | RE |
Company Valuation: Shopify Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 173,001 | 44,154 | 100,187 | 137,389 | 209,558 | 186,679 | - | - |
| Change | - | -74.48% | 126.9% | 37.13% | 52.53% | -10.92% | - | - |
| Enterprise Value (EV) 1 | 166,144 | 40,015 | 96,095 | 132,828 | 203,780 | 180,710 | 178,350 | 176,134 |
| Change | - | -75.92% | 140.15% | 38.23% | 53.42% | -11.32% | -1.31% | -1.24% |
| P/E | 60.1x | -12.7x | 779x | 68.6x | 171x | 90.5x | 70.5x | 50.3x |
| PBR | 14.1x | 5.37x | 11.1x | 11.2x | 15.6x | 13.9x | 11.3x | 10.1x |
| PEG | - | 0x | -8x | 0x | -4.3x | 1.3x | 2.5x | 1.3x |
| Capitalization / Revenue | 37.5x | 7.88x | 14.2x | 15.5x | 18.1x | 12.3x | 9.76x | 7.76x |
| EV / Revenue | 36x | 7.15x | 13.6x | 15x | 17.6x | 11.9x | 9.32x | 7.32x |
| EV / EBITDA | 218x | 933x | 118x | 87.2x | 101x | 63.6x | 47.9x | 35.5x |
| EV / EBIT | 231x | 6,604x | 123x | 89.3x | 103x | 64.7x | 48.9x | 36x |
| EV / FCF | 366x | -215x | 106x | 83.2x | 102x | 63x | 49.3x | 35x |
| FCF Yield | 0.27% | -0.47% | 0.94% | 1.2% | 0.98% | 1.59% | 2.03% | 2.85% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 2.29 | -2.73 | 0.1 | 1.55 | 0.94 | 1.603 | 2.059 | 2.885 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 4,612 | 5,600 | 7,060 | 8,880 | 11,556 | 15,233 | 19,129 | 24,050 |
| EBITDA 1 | 762.1 | 42.88 | 814 | 1,523 | 2,009 | 2,840 | 3,725 | 4,967 |
| EBIT 1 | 718 | 6.059 | 782 | 1,487 | 1,978 | 2,792 | 3,644 | 4,893 |
| Net income 1 | 2,915 | -3,460 | 132 | 2,019 | 1,231 | 2,078 | 2,671 | 3,694 |
| Net Debt 1 | -6,857 | -4,140 | -4,092 | -4,561 | -5,778 | -5,969 | -8,329 | -10,545 |
| Reference price 2 | 137.74 | 34.71 | 77.90 | 106.33 | 160.97 | 145.09 | 145.09 | 145.09 |
| Nbr of stocks (in thousands) | 1,256,003 | 1,272,089 | 1,286,099 | 1,292,100 | 1,301,843 | 1,286,644 | - | - |
| Announcement Date | 2/16/22 | 2/15/23 | 2/13/24 | 2/11/25 | 2/11/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.01x | 1.56x | 10.73x | 0.98% | 274B | |
| 90.49x | 11.86x | 63.63x | -.--% | 187B | |
| 8.4x | 0.95x | 4.13x | -.--% | 117B | |
| 51.67x | 2.14x | 22.01x | -.--% | 100B | |
| -100.74x | 0.78x | 30.19x | -.--% | 64.35B | |
| 23.3x | 4.07x | 13.53x | 1.19% | 46.02B | |
| 21.32x | 5.76x | 13.97x | - | 31.22B | |
| 29.86x | 3.47x | 11.62x | 1.54% | 15.47B | |
| 4.84x | 0.25x | 2.98x | 4.4% | 7.3B | |
| Average | 16.79x | 3.43x | 19.20x | 1.01% | 93.58B | |
| Weighted average by Cap. | 29.49x | 4.08x | 24.59x | 0.47% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SHOP Stock
- SHOP03 Stock
- Valuation Shopify Inc.
Select your edition
All financial news and data tailored to specific country editions
