Shopify Inc
F:307

Watchlist Manager
Shopify Inc Logo
Shopify Inc
F:307
Watchlist
Price: 142 EUR -0.34% Market Closed
Market Cap: 183B EUR

Relative Value

The Relative Value of one Shopify Inc stock under the Base Case scenario is hidden EUR. Compared to the current market price of 142 EUR, Shopify Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Shopify Inc Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
25
vs Industry
6
Median 3Y
13.6
Median 5Y
14.2
Industry
2.4
Forward
18.3
vs History
17
vs Industry
9
Median 3Y
65.7
Median 5Y
68
Industry
22.3
Forward
111.2
vs History
47
vs Industry
6
Median 3Y
93.1
Median 5Y
108.9
Industry
16
vs History
39
vs Industry
8
Median 3Y
86.3
Median 5Y
107.4
Industry
20.9
vs History
7
vs Industry
9
Median 3Y
11.1
Median 5Y
11.4
Industry
3
vs History
25
vs Industry
7
Median 3Y
13
Median 5Y
13.6
Industry
2.4
Forward
17.7
vs History
25
vs Industry
7
Median 3Y
26.2
Median 5Y
27.4
Industry
4.9
vs History
36
vs Industry
4
Median 3Y
98.8
Median 5Y
119
Industry
12.2
Forward
104.6
vs History
31
vs Industry
4
Median 3Y
91.4
Median 5Y
112.3
Industry
15.9
Forward
107.3
vs History
47
vs Industry
6
Median 3Y
87.9
Median 5Y
105.6
Industry
14.7
vs History
42
vs Industry
6
Median 3Y
82.8
Median 5Y
104.4
Industry
17.4
vs History
22
vs Industry
5
Median 3Y
16.9
Median 5Y
18
Industry
2.4

Multiples Across Competitors

Competitors Multiples
Shopify Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Shopify Inc
F:307
214B EUR 20 120.2 154.2 157.9
US
Snowflake Inc
XETRA:5Q5
66.2B EUR 17.6 -57.1 -64.3 -54.5
US
Snowflake Inc.
NYSE:SNOW
75.6B USD 17.2 -56 -63.1 -53.5
US
Cloudflare Inc
NYSE:NET
64.8B USD 32.2 -627.8 -4 058.8 -331.6
US
MongoDB Inc
NASDAQ:MDB
32.9B USD 14.2 -464 -230 -196.3
ID
DCI Indonesia Tbk PT
IDX:DCII
519.9T IDR 197.5 443.6 369.8 369.8
US
Verisign Inc
NASDAQ:VRSN
23.1B USD 14.2 28.5 21.5 22.1
US
Twilio Inc
NYSE:TWLO
20B USD 4.1 297.2 60.2 168.9
US
Okta Inc
NASDAQ:OKTA
16.4B USD 5.8 83.9 63.8 113.9
US
GoDaddy Inc
NYSE:GDDY
15.5B USD 3.2 18.7 15.2 17
US
Akamai Technologies Inc
NASDAQ:AKAM
12.7B USD 3.1 25 11.8 24.6
P/S Multiple
Revenue Growth P/S to Growth
CA
Shopify Inc
F:307
Average P/S: 29.9
20
26%
0.8
US
Snowflake Inc
XETRA:5Q5
17.6
26%
0.7
US
Snowflake Inc.
NYSE:SNOW
17.2
26%
0.7
US
Cloudflare Inc
NYSE:NET
32.2
28%
1.1
US
MongoDB Inc
NASDAQ:MDB
14.2
20%
0.7
ID
DCI Indonesia Tbk PT
IDX:DCII
197.5
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
14.2
6%
2.4
US
Twilio Inc
NYSE:TWLO
4.1
10%
0.4
US
Okta Inc
NASDAQ:OKTA
5.8
11%
0.5
US
GoDaddy Inc
NYSE:GDDY
3.2
8%
0.4
US
Akamai Technologies Inc
NASDAQ:AKAM
3.1
6%
0.5
P/E Multiple
Earnings Growth PEG
CA
Shopify Inc
F:307
Average P/E: 145.3
120.2
15%
8
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -57.1 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -56 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -627.8 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -464 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
443.6
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
28.5
7%
4.1
US
Twilio Inc
NYSE:TWLO
297.2
N/A N/A
US
Okta Inc
NASDAQ:OKTA
83.9
198%
0.4
US
GoDaddy Inc
NYSE:GDDY
18.7
11%
1.7
US
Akamai Technologies Inc
NASDAQ:AKAM
25
33%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Shopify Inc
F:307
Average EV/EBITDA: 99.5
154.2
47%
3.3
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -64.3 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -63.1 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -4 058.8 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -230 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
369.8
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.5
8%
2.7
US
Twilio Inc
NYSE:TWLO
60.2
104%
0.6
US
Okta Inc
NASDAQ:OKTA
63.8
246%
0.3
US
GoDaddy Inc
NYSE:GDDY
15.2
22%
0.7
US
Akamai Technologies Inc
NASDAQ:AKAM
11.8
16%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Shopify Inc
F:307
Average EV/EBIT: 124.9
157.9
47%
3.4
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -54.5 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -53.5 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -331.6 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -196.3 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
369.8
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
22.1
6%
3.7
US
Twilio Inc
NYSE:TWLO
168.9
N/A N/A
US
Okta Inc
NASDAQ:OKTA
113.9
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
17
20%
0.8
US
Akamai Technologies Inc
NASDAQ:AKAM
24.6
26%
0.9