Shopify Inc. (SHOP)

Market price: $165.81

6 valuation methods

• EV / EBITDA: $20.08 to $62.88 (midpoint $29.69)
• P / E: $19.41 to $73.38 (midpoint $35.36)
• DCF (FCFF): $39.31 to $52.51 (midpoint $44.99)
• EV / Gross Profit: $51.50 to $164.43 (midpoint $74.62)
• P / B: $57.94 to $107.61 (midpoint $82.78)
• EV / Revenue: $66.81 to $162.48 (midpoint $103.07)