Shopify Inc.

By default your notes are visible only to you.

94.0

52-week range

182.1

118.71

Your model inputs

Required return / cost of capital

FCFF terminal growth rate

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Valuation

Free Cash Flow Yield

FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per share

1.4 %

Dividend Yield TTM

Market cap $

$ 154,045

Price / Earnings TTM

P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per share

116.4

Price / Book TTM

12.3

PEG TTM

Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rate

(3)

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

10.2 %

(4.5) %

4,055.1 %

Free cash flow per share growth

25.3 %

395.8 %

18,077 %

Earnings per share growth

(39.4) %

261.5 %

3,192.1 %

Founded: 2,006

Employees: 8,100

Business Summary:Shopify Inc., a commerce company, provides a commerce platform and services in Canada, the United States, Europe, the Middle East, Africa, the Asia Pacific, and Latin America. The company's platform enables merchants to displays, manages, markets, and sells its products through various sales channels, including web and mobile storefronts, physical retail locations, pop-up shops, social media storefronts, native mobile apps, buy buttons, and marketplaces; and enables to manage products and inventory, process orders and payments, fulfill and ship orders, new buyers and build customer relationships, source products, leverage analytics and reporting, manage cash, payments and transactions, and access financing. It also sells custom themes and apps, and registration of domain names; and merchant solutions, which include accepting payments, shipping and fulfillment, and securing working capital. The company was formerly known as Jaded Pixel Technologies Inc. and changed its name to Shopify Inc. in November 2011. Shopify Inc. was incorporated in 2004 and is headquartered in Ottawa, Canada.

Fair Value Reference Estimate