|
End-of-day quote
Thailand S.E.
2026-08-14
|
5-day change | 1st Jan Change | ||
| 3.540 THB | +7.27% |
|
+11.32% | - |
| 08-14 | Joshua Kushner's Thrive Capital discloses $215 million Amazon stake | RE |
| 08-06 | Shopify Heading for Agentic Future With Strong Q2, Wedbush Says | MT |
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 | 198,555 | - | - |
| Change | - | -74.48% | 126.9% | 37.13% | 52.53% | -5.25% | - | - |
| Enterprise Value (EV) 1 | 166,144 | 40,015 | 96,095 | 132,828 | 203,780 | 192,509 | 190,152 | 187,890 |
| Change | - | -75.92% | 140.15% | 38.23% | 53.42% | -5.53% | -1.22% | -1.19% |
| P/E | 60.1x | -12.7x | 779x | 68.6x | 171x | 95.9x | 75x | 53.7x |
| PBR | 14.1x | 5.37x | 11.1x | 11.2x | 15.6x | 14.8x | 12.1x | 10.8x |
| PEG | - | 0x | -8x | 0x | -4.3x | 1.3x | 2.7x | 1.4x |
| Capitalization / Revenue | 37.5x | 7.88x | 14.2x | 15.5x | 18.1x | 13x | 10.4x | 8.29x |
| EV / Revenue | 36x | 7.15x | 13.6x | 15x | 17.6x | 12.6x | 9.98x | 7.84x |
| EV / EBITDA | 218x | 933x | 118x | 87.2x | 101x | 68x | 51.3x | 38.3x |
| EV / EBIT | 231x | 6,604x | 123x | 89.3x | 103x | 69.1x | 52.3x | 38.5x |
| EV / FCF | 366x | -215x | 106x | 83.2x | 102x | 67.1x | 52.6x | 37.8x |
| FCF Yield | 0.27% | -0.47% | 0.94% | 1.2% | 0.98% | 1.49% | 1.9% | 2.65% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 2.29 | -2.73 | 0.1 | 1.55 | 0.94 | 1.61 | 2.057 | 2.873 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 4,612 | 5,600 | 7,060 | 8,880 | 11,556 | 15,238 | 19,053 | 23,959 |
| EBITDA 1 | 762.1 | 42.88 | 814 | 1,523 | 2,009 | 2,830 | 3,707 | 4,910 |
| EBIT 1 | 718 | 6.059 | 782 | 1,487 | 1,978 | 2,785 | 3,633 | 4,886 |
| Net income 1 | 2,915 | -3,460 | 132 | 2,019 | 1,231 | 2,084 | 2,662 | 3,680 |
| Net Debt 1 | -6,857 | -4,140 | -4,092 | -4,561 | -5,778 | -6,046 | -8,403 | -10,665 |
| Reference price 2 | 137.74 | 34.71 | 77.90 | 106.33 | 160.97 | 154.32 | 154.32 | 154.32 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 21.23x | 1.53x | 10.84x | 0.88% | 282B | |
| 95.87x | 12.63x | 68.02x | -.--% | 199B | |
| 9x | 0.73x | 3.25x | -.--% | 121B | |
| 48.15x | 1.93x | 19.83x | -.--% | 93.51B | |
| -44.1x | 0.91x | 50.09x | -.--% | 68.58B | |
| 23.34x | 4.06x | 13.47x | 1.19% | 45.9B | |
| 19.99x | 5.35x | 12.96x | - | 29.26B | |
| 30.11x | 3.49x | 11.7x | 1.53% | 15.6B | |
| 35.28x | 4.87x | 22.28x | -.--% | 7.12B | |
| Average | 26.54x | 3.94x | 23.60x | 0.45% | 95.74B | |
| Weighted average by Cap. | 34.79x | 4.30x | 27.38x | 0.39% |
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
