|
Market Closed -
London S.E.
09:30:01 2026-09-21 EDT
|
5-day change | 1st Jan Change | ||
| 128.05 USD | -3.97% |
|
+0.52% | -21.13% |
| 09-25 | Amazon Expands Multichannel Tools for Sellers | MT |
| 09-23 | Meta's Muse rekindles fears over winners and losers as personal AI agent emerges | 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 | 183,025 | - | - |
| Change | - | -74.48% | 126.9% | 37.13% | 52.53% | -12.66% | - | - |
| Enterprise Value (EV) 1 | 166,144 | 40,015 | 96,095 | 132,828 | 203,780 | 177,056 | 174,696 | 172,480 |
| Change | - | -75.92% | 140.15% | 38.23% | 53.42% | -13.11% | -1.33% | -1.27% |
| P/E | 60.1x | -12.7x | 779x | 68.6x | 171x | 88.5x | 69.1x | 49.3x |
| PBR | 14.1x | 5.37x | 11.1x | 11.2x | 15.6x | 13.7x | 11.1x | 9.93x |
| PEG | - | 0x | -8x | 0x | -4.3x | 1.2x | 2.5x | 1.2x |
| Capitalization / Revenue | 37.5x | 7.88x | 14.2x | 15.5x | 18.1x | 12x | 9.54x | 7.57x |
| EV / Revenue | 36x | 7.15x | 13.6x | 15x | 17.6x | 11.6x | 9.11x | 7.13x |
| EV / EBITDA | 218x | 933x | 118x | 87.2x | 101x | 62.4x | 47.1x | 35x |
| EV / EBIT | 231x | 6,604x | 123x | 89.3x | 103x | 63.7x | 47.8x | 34.4x |
| EV / FCF | 366x | -215x | 106x | 83.2x | 102x | 61.8x | 48.2x | 35.1x |
| FCF Yield | 0.27% | -0.47% | 0.94% | 1.2% | 0.98% | 1.62% | 2.08% | 2.85% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 2.29 | -2.73 | 0.1 | 1.55 | 0.94 | 1.607 | 2.059 | 2.888 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 4,612 | 5,600 | 7,060 | 8,880 | 11,556 | 15,245 | 19,179 | 24,176 |
| EBITDA 1 | 762.1 | 42.88 | 814 | 1,523 | 2,009 | 2,839 | 3,712 | 4,928 |
| EBIT 1 | 718 | 6.059 | 782 | 1,487 | 1,978 | 2,779 | 3,652 | 5,007 |
| Net income 1 | 2,915 | -3,460 | 132 | 2,019 | 1,231 | 2,083 | 2,672 | 3,707 |
| 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 | 142.25 | 142.25 | 142.25 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 21.47x | 1.55x | 10.68x | 0.99% | 273B | |
| 88.52x | 11.61x | 62.37x | -.--% | 183B | |
| 7.95x | 0.87x | 3.77x | -.--% | 110B | |
| 46.33x | 1.86x | 19.24x | -.--% | 88.85B | |
| -88.93x | 0.65x | 25.07x | -.--% | 56.37B | |
| 24.32x | 4.23x | 14.06x | 1.14% | 48.02B | |
| 17.45x | 4.54x | 11.01x | - | 25.54B | |
| 29.48x | 3.43x | 11.51x | 1.56% | 15.28B | |
| 4.19x | 0.22x | 2.46x | 4.55% | 6.85B | |
| Average | 16.75x | 3.22x | 17.80x | 1.03% | 89.68B | |
| Weighted average by Cap. | 29.90x | 3.99x | 23.56x | 0.49% |
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
- 0VHA Stock
- Valuation Shopify Inc.
Select your edition
All financial news and data tailored to specific country editions
