Knowstox

Fundamentals snapshot

Shopify Inc.

SHOP · NMS · Technology · Software - Application

Current price

$110.78

52-week range

$94.00 - $182.19

Market cap

$143.75B

One-glance verdict

Overvalued

$42.46 vs market $110.78

Fair-value range $33.92 – $58.41 (cautious → optimistic — tap the ? for the math)

Wall Street consensus: $150.11 (253.5% higher than our fair-value estimate)

Buy below $33.97 for a 20% safety cushion

Balance sheet

Healthy

1,639.13x Strong cushion

Net cash $5.56B. Interest coverage shows how many times profit covers the interest bill.

What this company does

Shopify Inc.

Shopify offers an all-in-one platform that helps businesses set up shop and sell their products both online and in person. The company earns money primarily through predictable monthly subscription fees, which create recurring revenue (income the company can reliably count on), and by taking a small percentage of the sales its customers make. This means Shopify's own success is tied to the growth of the many businesses using its tools to sell more products.

Price history

How the share price has moved

Loading price history…

Earnings history

Last 8 quarters — what happened

Click any quarter to read the call summary and what the numbers say.

Free cash flow by quarter (oldest to newest)
FY2024 Q2 $333.00M FY2024 Q3 $421.00M FY2024 Q4 $611.00M FY2025 Q1 $363.00M FY2025 Q2 $422.00M FY2025 Q3 $507.00M FY2025 Q4 $715.00M FY2026 Q1 $476.00M
Revenue $3.17B
Net income $-581.00M
Diluted EPS -0.45
Operating cash flow $481.00M
Free cash flow $476.00M
Revenue $3.67B
Net income $743.00M
Diluted EPS 0.58
Operating cash flow $725.00M
Free cash flow $715.00M
Revenue $2.84B
Net income $264.00M
Diluted EPS 0.20
Operating cash flow $513.00M
Free cash flow $507.00M
Revenue $2.68B
Net income $906.00M
Diluted EPS 0.69
Operating cash flow $428.00M
Free cash flow $422.00M
Revenue $2.36B
Net income $-682.00M
Diluted EPS -0.53
Operating cash flow $367.00M
Free cash flow $363.00M
Revenue $2.81B
Net income $1.29B
Diluted EPS 0.99
Operating cash flow $615.00M
Free cash flow $611.00M
Revenue $2.16B
Net income $828.00M
Diluted EPS 0.64
Operating cash flow $423.00M
Free cash flow $421.00M
Revenue $2.04B
Net income $171.00M
Diluted EPS 0.13
Operating cash flow $340.00M
Free cash flow $333.00M

Is it cheap or expensive?

Fair value $42.46 vs current price $110.78

Wall Street consensus is the average analyst price target: $150.11 (253.5% higher than our fair-value estimate).

Buy below $33.97 for a 20% safety cushion. That means buying at least 20% below our fair value, as a buffer in case our estimate turns out too rosy.

Our most-likely fair value is $42.46 a share — about 61.7% below today's price of $110.78, so the stock currently looks expensive (overvalued).

overvalued

We estimate the cash this business should generate over the next 10 years and beyond, then convert it to today's money for a fair value per share, in its trading currency. Cautious, middle and optimistic growth cases give a range. Not for banks/insurers.

Base

Growth 18.0% · Discount 12.7% · Terminal 3.0%

$42.46

Bear

Growth 13.0% · Discount 12.7% · Terminal 3.0%

$33.92

Bull

Growth 25.0% · Discount 12.7% · Terminal 3.0%

$58.41

Is it drowning in debt?

Healthy

Net cash $5.6B - more cash than debt. Interest coverage 1639.1x.

Net debt $-5.56B
Interest coverage 1,639.13x

Shopify Inc.'s profit covers its interest bill about 1639.1 times over. which is stronger than every peer shown here and 1 peers sit below 1x, which is the danger zone where profit does not fully cover the interest bill.

Healthy
Worse cushion Baseline Better cushion
SHOP BASELINE Shopify Inc.

Total debt $179.00M Interest coverage 1,639.13x This is the baseline the peer rows are being compared against.

Total debt $1.59B Interest coverage 0.46x -100% vs SHOP Carries about 3584.2x less debt cushion than SHOP.

What you should know

The case for and against SHOP

2 Rewards 1 Risk

Rewards

  • Revenue grew 7.0% last year.
  • Free cash flow was positive in 6/10 years.

Risks

  • Insider ownership is only 0.2% (peer median: 4.9%).

The numbers

All the key metrics, grouped by purpose

Tap any ? icon to learn what it means.

Valuation

How expensive the stock looks

P/E (TTM)
108.61x
Forward P/E
47.51x
P/B
11.53x
P/S
11.62x
EV/EBITDA
63.59x
PEG ratio
2.10x

Profitability

How much profit each dollar creates

Gross margin
48.0%
Operating margin
15.7%
Net margin
10.8%
ROE
11.3%
ROA
9.6%

Health

Liquidity and balance-sheet strength

Debt / equity
0.01x
Current ratio
6.20x
Quick ratio
4.53x
Total debt
$179.00M
Total cash
$5.74B

Growth

How the business has been compounding

Revenue TTM
$12.37B
Revenue 5Y CAGR
25.8%
EPS TTM
1.02
EPS 5Y CAGR

Cash flow

How much cash the business throws off

Operating CF TTM
$2.15B
Free CF TTM
$2.01B
FCF margin
16.2%

Dividend

Shareholder payout

Yield
Payout ratio
0.0%
Last ex-div date