EN DE

Shopify Inc (SHOP) Fair Value & Analysis

Technology · US · Market cap $160B · ISIN CA82509L1076

What is Shopify Inc really worth?

SI Shopify Inc logo Shopify Inc SHOP · US
Price$145.88
Fair Value$23.23
Upside−84.1%
Quality66/100

Structural break: The valuation model sees a lasting decline in earnings power for this stock, the confidence band is broken. Treat the target with caution.

A solid business, but trading 528% above our fair value of $23.23.

Watch Shopify Inc for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Solidly profitable · 10.8% net margin
Low debt · generates free cash flow

Risks

!Mixed Growth (revenue 5y +31.6 %/yr)
!Mixed vs. peers (7/14)
!Moderate moat 57/100
!Evidence only low, so the estimate is less certain
Evidence: Low Range $17.70 – $28.76

Fair value as of: Aug 29, 2026

From 24 valuation models · updated 6 days ago

Share price +18.3% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case ($28.76). The favourable scenario is already priced in.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
  • Solid but not exceptional quality (66/100) and above fair value, neither a clear bargain nor a standout compounder.

Price vs Fair Value (5 years)

$179.01 $25.67 Fair Value $23.23 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 29, 2026.

How to read this chart

60‑month range $25.67 – $179.01 · fair‑value band $17.70 – $28.76 · the $145.88 price screens above the $23.23 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 29, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Shopify Inc (SHOP) currently trades at $145.88, while our model-based Fair Value estimate is $23.23, implying the stock looks roughly 528.1% overvalued today. The Quality Score stands at 66/100 (solid quality), in the Technology sector. Bull case: the Growth Earnings group reads highest at a median of $51.01 per share, and 0 of the 24 models we run sit above the $145.88 price. Bear case: the Asset-Based group reads lowest at $7.40, and 24 of the 24 models stay below the price. Evidence for this calculation is low.

Over the trailing twelve months, Shopify Inc generated revenue of $12.4B at a net margin of 10.8%. Revenue grew 34.3% year over year. It earns a return on equity of 11.3%. The balance sheet holds a net cash position of $1.3B. Fundamentals as of Aug 29, 2026

Our scenario range runs from $17.70 (bear case) to $28.76 (bull case); at $145.88, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat. The share trades about 20% below its 52-week high and 55% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at −38% fair-value upside, at −84%, SHOP screens richer than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly $0.6970 per share, which is 3.0 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
EPV $10.55 $12.10 $13.45 74
FCF DCF $28.96 $44.84 $95.42 73
Growth DCF $27.31 $52.97 $95.01 73
All 24 models by family
DCF Models
FCF DCF $28.96 $44.84 $95.42 73
Owner Earnings $17.17 $37.46 $80.06 68
5Y Revenue Exit $17.70 $28.11 $49.77 68
5Y EBITDA Exit $21.37 $35.53 $63.25 70
5Y P/E Exit $24.85 $52.76 $90.60 65
10Y Revenue Exit $20.77 $40.36 $51.64 64
10Y EBITDA Exit $23.94 $48.25 $89.51 63
10Y P/E Exit $26.48 $55.74 $103.37 58
Earnings-Based
Graham-Dodd $6.86 $47.87 $67.17 61
Lynch FV $24.73 $35.33 $45.93 59
PEG = 1.0 $24.73 $35.33 $45.93 55
EPV $10.55 $12.10 $13.45 74
Multiples
P/E Multiple $21.20 $28.26 $35.33 63
P/S Multiple $12.87 $17.16 $21.45 58
P/B Multiple $12.87 $17.16 $21.45 55
EV/EBIT $22.92 $30.15 $37.37 66
EV/EBITDA $17.85 $23.38 $28.91 67
EV/Revenue $12.21 $16.91 $21.60 54
Asset-Based
NCAV (Graham) $5.52 $7.40 $11.05 54
Growth DCF
Growth DCF $27.31 $52.97 $95.01 73
Rev-Margin DCF $19.32 $32.01 $58.68 67
Economic Profit
Residual Income $9.49 $10.39 $14.90 68
ROIC Compounder $10.55 $13.80 $17.79 70
Growth Earnings
Growth-Adj P/E $35.71 $51.01 $66.32 65

Widest divergence: Growth Earnings ($51.01) versus Asset-Based ($7.40). Highest evidence: EPV (74).

Notify me when SHOP reaches fair value

Put SHOP on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 107.4 as of Jun 6, 2026
P/S ratio 11.4 P/E × margin
EPS (TTM) $1.02 price ÷ EPS = P/E 107.4
Net margin 10.7% FY2025
Return on equity 11.3% TTM
Return on assets (EBIT) −0.2% avg 5y
More key figures
Profitability
Operating margin 15.7% TTM
Growth
Revenue (TTM) $12.4B TTM
Revenue growth (YoY) +34.3% 3y avg +27.3%
EPS growth (YoY) −42.3%
Balance sheet & cash flow
Free cash flow $2.0B FY2025
Net cash $1.3B FY2025

Figures from reported company fundamentals · as of Aug 29, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 66/100

Of which business quality 68 · Market factors (momentum, volatility) 38

Profitability 53
Margins and returns on capital today
Quality Growth 51
Are margins and returns improving?
Cashflow 79
Earnings quality: real cash, not paper profit
Fin. Strength 86
Balance sheet, leverage, solvency risk
Investment 50
Disciplined investing over empire-building
Low Volatility 2
Calm price path (market factor)
Momentum 56
Price trend over the last 3–12 months (market factor)
52W Momentum 48
Distance to the 52-week high (market factor)
Net Issuance 75
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

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.

Full company description

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. The company 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.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Shopify Inc reported revenue of $11.6B in FY2025 versus $4.6B in FY2021, a compound +25.8%/yr. Reported net income was $1.2B in FY2025, compounding −19.4%/yr from FY2021.

Growth Quality 95/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$11.6B
Latest YoY
+30.1%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+27.3%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+31.6%
Avg. revenue growth/yr (13Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+61.0%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years, adjusted) plus dividend yield: value created per share and year.
−6.7% (−6.7 + 0.0)
Revenue +25.8%/yr
FY21 $4.6B
FY22 $5.6B
FY23 $7.1B
FY24 $8.9B
FY25 $11.6B
Net income −19.4%/yr
FY21 $2.9B
FY22 −$3.5B
FY23 $132M
FY24 $2.0B
FY25 $1.2B

SHOP screens 528% overvalued. Compare with SAP SE →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Shopify Inc Fair Value". https://www.fairvalue-calculator.com/stock/SHOP

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Software - Application · 691 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 66 · Top 25%
Fair Value upside −84% · Bottom 25%
Return on equity (TTM) 11% · Above median
Return on assets 10% · Top 25%
Net margin (TTM) 11% · Above median
Operating margin (TTM) 16% · Top 25%
Revenue growth 34% · Top 25%

Valuation Multiples vs Software - Application median · lower = cheaper

P/E (TTM) 107.4× · Pricier than 75% of peers
P/B 11.90× · Pricier than 75% of peers
P/S (TTM) 12.97× · Pricier than 75% of peers
P/FCF 79.9× · Pricier than 75% of peers
EV/EBITDA 73.9× · Pricier than 75% of peers
PEG 2.57× · Pricier than 75% of peers

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 0
FUTURE100 · sector 37
PAST45 · sector 12
HEALTH100 · sector 98
DIVIDEND0 · sector 28

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Software - Application stocks, each showing price versus our Fair Value estimate (as of Aug 29, 2026).

Stock Price Fair Value vs Fair Value
SAP SE SAP €191.32 €169.59 −11%
Uber Technologies, Inc UBER $78.82 $43.66 −45%
Salesforce, Inc CRM $252.05 $249.28 −1%
ServiceNow, Inc NOW $138.43 $43.73 −68%
Cadence Design Systems, Inc CDNS $340.39 $112.57 −67%
Snowflake Inc SNOW $329.11 $42.27 −87%
Adobe Inc ADBE $289.15 $454.04 +57%
Automatic Data Processing, Inc ADP $284.68 $177.51 −38%
Intuit Inc INTU $348.00 $363.46 +4%
Autodesk, Inc ADSK $260.66 $149.05 −43%

Compare Shopify Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Shopify Inc (SHOP) overvalued or undervalued?
As of Aug 29, 2026, our model estimates a fair value of $23.23 versus a price of $145.88, about −84% upside (overvalued).
What is the fair value of SHOP?
Our model-based fair value for Shopify Inc is $23.23 (as of Aug 29, 2026), built from audited fundamentals. The current price: $145.88.
What is the quality score of SHOP?
Shopify Inc has a Quality Score of 66/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Shopify Inc (SHOP)?
Shopify Inc reported trailing-twelve-month revenue of about $12.4B (latest available figure, as of Aug 29, 2026).
What is the net profit margin of SHOP?
The net profit margin of Shopify Inc is about 10.8%, meaning it keeps roughly 10.8% of revenue as net income. Based on the latest reported figures.
Free · no account needed

Watch Shopify Inc in the live analysis

One click puts Shopify Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.