Shopify Inc
NASDAQ:SHOP

Watchlist Manager
Shopify Inc Logo
Shopify Inc
NASDAQ:SHOP
Watchlist
Price: 127.67 USD 5.4% Market Closed
Market Cap: $166.5B

P/FCFE

175.1
Current
97%
More Expensive
vs 3-y average of 88.9

Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.

P/FCFE
175.1
=
Market Cap
$154.6B
/
Free Cash Flow to Equity
$963.2m

Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.

P/FCFE
175.1
=
Market Cap
$154.6B
/
Free Cash Flow to Equity
$963.2m

Valuation Scenarios

Shopify Inc is trading above its 3-year average

If P/FCFE returns to its 3-Year Average (88.9), the stock would be worth $64.79 (49% downside from current price).

Statistics
Positive Scenarios
0/4
Maximum Downside
-88%
Maximum Upside
No Upside Scenarios
Average Downside
66%
Scenario P/FCFE Value Implied Price Upside/Downside
Current Multiple 175.1 $127.67
0%
3-Year Average 88.9 $64.79
-49%
5-Year Average 107.4 $78.33
-39%
Industry Average 21 $15.34
-88%
Country Average 22 $16.05
-87%

Forward P/FCFE
Today’s price vs future free cash flow to equity

Not enough data available to calculate forward P/FCFE

Peer Comparison

All Multiples
P/FCFE
P/E
All Countries
Close
Market Cap P/FCFE P/E
CA
Shopify Inc
NASDAQ:SHOP
166.5B USD 175.1 137
US
Cloudflare Inc
NYSE:NET
76.5B USD 33.9 -748.4
US
Snowflake Inc
XETRA:5Q5
40.2B EUR 41.4 -34.7
US
Snowflake Inc.
NYSE:SNOW
48.5B USD 43.4 -36.4
ID
DCI Indonesia Tbk PT
IDX:DCII
472.6T IDR 751.1 471.9
US
Verisign Inc
NASDAQ:VRSN
24.8B USD 23.7 29.5
US
Twilio Inc
NYSE:TWLO
27.9B USD 29.7 824.9
US
MongoDB Inc
NASDAQ:MDB
21.2B USD 43.3 -298.1
US
Akamai Technologies Inc
NASDAQ:AKAM
15B USD 25.3 33.5
US
Okta Inc
NASDAQ:OKTA
13.4B USD 38.1 57.2
US
GoDaddy Inc
NYSE:GDDY
11.7B USD 8.2 13.4
P/E Multiple
Earnings Growth PEG
CA
Shopify Inc
NASDAQ:SHOP
Average P/E: 223.9
137
53%
2.6
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -748.4 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -34.7 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -36.4 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
471.9
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
29.5
9%
3.3
US
Twilio Inc
NYSE:TWLO
824.9
222%
3.7
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -298.1 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
33.5
42%
0.8
US
Okta Inc
NASDAQ:OKTA
57.2
54%
1.1
US
GoDaddy Inc
NYSE:GDDY
13.4
18%
0.7

Market Distribution

Higher than 93% of companies in Canada
Percentile
93nd
Based on 1 366 companies
93nd percentile
175.1
Low
0 — 13.2
Typical Range
13.2 — 36
High
36 —
Distribution Statistics
Canada
Min 0
30th Percentile 13.2
Median 22
70th Percentile 36
Max 116 589.8

Shopify Inc
Glance View

In the bustling world of e-commerce, Shopify Inc. has carved out a distinctive niche, transforming how businesses operate online. Founded in 2006 by Tobias Lütke, Daniel Weinand, and Scott Lake, the company set out on a mission to simplify the process of selling goods on the internet. Shopify's unique approach lies in its comprehensive platform that offers entrepreneurs and large enterprises alike an access point to start, manage, and scale their businesses with ease. By providing an all-in-one suite of services—from customizable storefronts and payment processing to inventory management and marketing tools—Shopify eliminates many traditional barriers to entry for online retailers. The platform's flexibility and user-friendliness have been key drivers for its rapid adoption among a diverse range of businesses. Shopify's revenue model is primarily driven by subscription fees and merchant solutions. Businesses pay a monthly subscription fee to access its platform, offering tiered plans that cater to different sizes and needs, from small start-ups to large-scale enterprises. Beyond subscriptions, Shopify generates substantial income through its merchant solutions, which include payment processing fees from Shopify Payments, transaction fees from other payment gateways, and revenue from shipping and fulfillment services. This dual revenue stream not only allows Shopify to scale alongside its merchants but also aligns its success with theirs, creating a mutually beneficial ecosystem. As e-commerce continues to expand globally, Shopify remains at the forefront by continually enhancing its offerings and empowering a new generation of business owners.

SHOP Intrinsic Value
58.76 USD
Overvaluation 54%
Intrinsic Value
Price $127.67
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett