Shopify Inc
LSE:0VHA

Watchlist Manager
Shopify Inc Logo
Shopify Inc
LSE:0VHA
Watchlist
Price: 162.34 USD -0.01% Market Closed
Market Cap: 1.8T USD

Relative Value

The Relative Value of one 0VHA stock under the Base Case scenario is hidden USD. Compared to the current market price of 162.34 USD, 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.

0VHA Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
26
vs Industry
6
Median 3Y
13.6
Median 5Y
14.2
Industry
2.4
Forward
17.5
vs History
19
vs Industry
9
Median 3Y
65.7
Median 5Y
68
Industry
22.3
Forward
106.3
vs History
49
vs Industry
6
Median 3Y
93.1
Median 5Y
108.9
Industry
16.1
vs History
47
vs Industry
8
Median 3Y
86.3
Median 5Y
107.4
Industry
20.7
vs History
14
vs Industry
9
Median 3Y
11.1
Median 5Y
11.4
Industry
2.9
vs History
26
vs Industry
7
Median 3Y
13
Median 5Y
13.6
Industry
2.4
Forward
16.9
vs History
26
vs Industry
7
Median 3Y
26.2
Median 5Y
27.4
Industry
4.9
vs History
39
vs Industry
4
Median 3Y
98.8
Median 5Y
119
Industry
12.2
Forward
99.8
vs History
34
vs Industry
4
Median 3Y
91.4
Median 5Y
112.3
Industry
15.9
Forward
102.4
vs History
49
vs Industry
6
Median 3Y
87.9
Median 5Y
105.6
Industry
14.7
vs History
49
vs Industry
6
Median 3Y
82.8
Median 5Y
104.4
Industry
17.3
vs History
25
vs Industry
5
Median 3Y
16.9
Median 5Y
18
Industry
2.4

Multiples Across Competitors

0VHA 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
LSE:0VHA
204.6B USD 19.1 114.9 147.2 150.7
US
Snowflake Inc.
NYSE:SNOW
74.1B USD 16.9 -54.9 -61.9 -52.5
US
Cloudflare Inc
NYSE:NET
68.6B USD 34.1 -665.2 -4 308.8 -352
US
MongoDB Inc
NASDAQ:MDB
32.2B USD 13.9 -454.4 -224.9 -192
ID
DCI Indonesia Tbk PT
IDX:DCII
552.3T IDR 209.8 471.3 392.9 392.9
US
Verisign Inc
NASDAQ:VRSN
22.3B USD 13.7 27.6 20.7 21.4
US
Twilio Inc
NYSE:TWLO
21B USD 4.3 313 63.7 178.6
US
GoDaddy Inc
NYSE:GDDY
16.1B USD 3.3 19.4 15.7 17.4
US
Okta Inc
NASDAQ:OKTA
14.8B USD 5.2 76 56.7 101.3
US
Akamai Technologies Inc
NASDAQ:AKAM
12.2B USD 3 24.1 11.4 23.9
US
Switch Inc
F:821
7.7B EUR 13.6 24 37 116.8
P/S Multiple
Revenue Growth P/S to Growth
CA
Shopify Inc
LSE:0VHA
Average P/S: 30.6
19.1
26%
0.7
US
Snowflake Inc.
NYSE:SNOW
16.9
26%
0.6
US
Cloudflare Inc
NYSE:NET
34.1
28%
1.2
US
MongoDB Inc
NASDAQ:MDB
13.9
20%
0.7
ID
DCI Indonesia Tbk PT
IDX:DCII
209.8
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
13.7
6%
2.3
US
Twilio Inc
NYSE:TWLO
4.3
10%
0.4
US
GoDaddy Inc
NYSE:GDDY
3.3
8%
0.4
US
Okta Inc
NASDAQ:OKTA
5.2
11%
0.5
US
Akamai Technologies Inc
NASDAQ:AKAM
3
6%
0.5
US
S
Switch Inc
F:821
13.6
N/A N/A
P/E Multiple
Earnings Growth PEG
CA
Shopify Inc
LSE:0VHA
Average P/E: 133.8
114.9
15%
7.7
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -54.9 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -665.2 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -454.4 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
471.3
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
27.6
7%
3.9
US
Twilio Inc
NYSE:TWLO
313
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
19.4
11%
1.8
US
Okta Inc
NASDAQ:OKTA
76
198%
0.4
US
Akamai Technologies Inc
NASDAQ:AKAM
24.1
33%
0.7
US
S
Switch Inc
F:821
24
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Shopify Inc
LSE:0VHA
Average EV/EBITDA: 93.2
147.2
47%
3.1
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -61.9 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -4 308.8 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -224.9 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
392.9
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
20.7
8%
2.6
US
Twilio Inc
NYSE:TWLO
63.7
104%
0.6
US
GoDaddy Inc
NYSE:GDDY
15.7
22%
0.7
US
Okta Inc
NASDAQ:OKTA
56.7
246%
0.2
US
Akamai Technologies Inc
NASDAQ:AKAM
11.4
16%
0.7
US
S
Switch Inc
F:821
37
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Shopify Inc
LSE:0VHA
Average EV/EBIT: 125.4
150.7
47%
3.2
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -52.5 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -352 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -192 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
392.9
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.4
6%
3.6
US
Twilio Inc
NYSE:TWLO
178.6
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
17.4
20%
0.9
US
Okta Inc
NASDAQ:OKTA
101.3
N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
23.9
26%
0.9
US
S
Switch Inc
F:821
116.8
N/A N/A