Intrinsic Value

The intrinsic value of Shopify Inc (SHOP) under the Base Case is 122.84 USD per share. Compared with the current market price of 148.81 USD, the stock appears Overvalued by 17% .

The intrinsic value is calculated using the DCF method. The model assumes Shopify's net margin rises from 11% last year to 16% in 2026 before gradually easing. If its margin stayed at its five-year average of 7.3%, the estimate would be about $110. Margins affect only the forecast years; the value of the years after 2036 is based on revenue.

Do our valuations actually work? See backtest results .

SHOP Intrinsic Value
$122.84
Overvaluation 17%
Intrinsic Value
Price $148.81

SHOP is valued in line with its history. A premium of this size has been typical over the past 5 years.

Monitor SHOP
Get notified when the price drops
Track Buy Zone
20% below Intrinsic Value $98.27
Get notified when the price drops into your buy zone
Current Price $148.81
Intrinsic Value $122.84
Margin of Safety 20% $98.27
Or choose another margin of safety
0% below Intrinsic Value
10% below Intrinsic Value
30% below Intrinsic Value
40% below Intrinsic Value
50% below Intrinsic Value
Custom
Alternatives to SHOP

Fundamental Analysis

What Shopify Does

Technology Information Technology

Shopify is a software company that helps businesses build and run online stores. Merchants use its tools to set up websites, manage products and orders, accept payments, and handle shipping and customer service. It also supports in-person selling, so a business can use one system across web, mobile, and physical stores.

Headquarters
Canada CA
Employees
7 600
IPO date
May 21, 2015
Read the full company overview
View Company Overview

Shopify has a narrow economic moat

No Moat Narrow Wide

Rebuilding a store’s daily operations on another platform takes time and money, especially when a merchant relies on Shopify-specific apps and custom features. Shopify also attracts developers who add useful tools, giving merchants more reasons to choose and stay with the platform.

Read the full moat analysis
Financials
Efficiency

Earnings Waterfall
Shopify Inc

Wall St Price Targets

Capital Returns

Competitive Landscape

What is the Intrinsic Value of one SHOP stock?

The intrinsic value for Shopify Inc (SHOP) under the Base Case is 122.84 USD.

Is SHOP stock undervalued or overvalued?

Compared with the current market price of 148.81 USD, the stock appears Overvalued by 17% .

Back to Top