Valuation Shopify Inc. London S.E.

Stocks

Real-time Estimate Cboe BZX Other stock markets 08:37:29 2026-08-04 EDT			5-day change	1st Jan Change
117.56 ^USD	-0.13%		-5.80%	-27.49%

08-03	Dow Hits Record High as Oil Prices Slide on Iran Deal Hopes	MT
08-03	Equities Rise Intraday, Oil Slides Amid Middle East Deal Optimism	MT

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	152,229	-	-
Change	-	-74.48%	126.9%	37.13%	52.53%	-27.36%	-	-
Enterprise Value (EV) ¹	166,144	40,015	96,095	132,828	203,780	145,141	142,636	139,735
Change	-	-75.92%	140.15%	38.23%	53.42%	-28.78%	-1.73%	-2.03%
P/E	60.1x	-12.7x	779x	68.6x	171x	151x	58.2x	42.3x
PBR	14.1x	5.37x	11.1x	11.2x	15.6x	10.7x	9.03x	7.57x
PEG	-	0x	-8x	0x	-4.3x	-8.6x	0x	1.1x
Capitalization / Revenue	37.5x	7.88x	14.2x	15.5x	18.1x	10.3x	8.31x	6.6x
EV / Revenue	36x	7.15x	13.6x	15x	17.6x	9.8x	7.78x	6.06x
EV / EBITDA	218x	933x	118x	87.2x	101x	53.1x	40.7x	29.3x
EV / EBIT	231x	6,604x	123x	89.3x	103x	54.5x	41x	28.4x
EV / FCF	366x	-215x	106x	83.2x	102x	54.8x	42.1x	28.4x
FCF Yield	0.27%	-0.47%	0.94%	1.2%	0.98%	1.83%	2.37%	3.52%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	2.29	-2.73	0.1	1.55	0.94	0.7754	2.01	2.766
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	4,612	5,600	7,060	8,880	11,556	14,803	18,326	23,053
EBITDA ¹	762.1	42.88	814	1,523	2,009	2,732	3,506	4,761
EBIT ¹	718	6.059	782	1,487	1,978	2,662	3,480	4,925
Net income ¹	2,915	-3,460	132	2,019	1,231	1,022	2,608	3,611
Net Debt ¹	-6,857	-4,140	-4,092	-4,561	-5,778	-7,087	-9,593	-12,493
Reference price ²	137.74	34.71	77.90	106.33	160.97	117.01	117.01	117.01
Nbr of stocks (in thousands)	1,256,003	1,272,089	1,286,099	1,292,100	1,301,843	1,300,987	-	-
Announcement Date	2/16/22	2/15/23	2/13/24	2/11/25	2/11/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ALIBABA GROUP HOLDING LIMITED	21.83x	1.58x	11.17x	0.86%	290B
PDD HOLDINGS INC.	9.59x	0.84x	3.75x	-.--%	128B
MERCADOLIBRE, INC.	47.5x	2.15x	20.95x	-.--%	96.26B
MEITUAN	-43.73x	1x	66.15x	-.--%	73.55B
EBAY INC.	24.01x	4.29x	14.63x	1.16%	47.57B
COPART, INC.	18.56x	4.9x	11.87x	-	27.17B
VIPSHOP HOLDINGS LIMITED	5.76x	0.24x	2.54x	3.86%	7.47B
GLOBAL-E ONLINE LTD.	35.7x	4.71x	21.23x	-.--%	6.75B
USS CO., LTD.	20.87x	6.56x	11.72x	2.87%	5.74B
Average	15.57x	2.92x	18.22x	1.09%	75.91B
Weighted average by Cap.	16.07x	1.84x	17.35x	0.53%