investorscraft@gmail.com

Intrinsic ValueShopify Inc. (0VHA.L)

Previous Close£134.35
Intrinsic Value
Upside potential
Previous Close
£134.35

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Shopify Inc. operates as a leading global commerce platform, enabling businesses of all sizes to establish, manage, and scale their operations across multiple sales channels. The company serves merchants through its subscription-based SaaS platform, which includes tools for online and offline retail, payments, shipping, and financing. Shopify’s ecosystem extends to third-party developers, who create apps and themes, further enhancing its value proposition. Positioned in the competitive Software-as-a-Service (SaaS) sector, Shopify differentiates itself through ease of use, scalability, and a comprehensive suite of merchant solutions. Its platform supports diverse industries, from small entrepreneurs to large enterprises, making it a versatile player in e-commerce enablement. The company’s strong international presence, particularly in North America and Europe, underscores its ability to capture global growth in digital commerce. Shopify’s market leadership is reinforced by its continuous innovation, including AI-driven tools and fulfillment network expansions, ensuring it remains at the forefront of the rapidly evolving e-commerce landscape.

Revenue Profitability And Efficiency

Shopify reported revenue of $8.45 billion, reflecting robust growth driven by merchant solutions and subscription services. Net income stood at $1.92 billion, with diluted EPS of $1.48, highlighting strong profitability. Operating cash flow of $1.54 billion indicates efficient cash generation, while minimal capital expenditures (-$18.1 million) suggest a capital-light model. The company’s ability to monetize its platform while maintaining operational efficiency underscores its scalable business model.

Earnings Power And Capital Efficiency

Shopify demonstrates significant earnings power, with high-margin subscription revenue and expanding merchant solutions contributing to profitability. The company’s capital efficiency is evident in its low capex requirements and strong cash flow conversion. Its ability to reinvest cash flows into growth initiatives, such as product development and international expansion, positions it well for sustained earnings growth without excessive capital intensity.

Balance Sheet And Financial Health

Shopify maintains a solid balance sheet with $1.50 billion in cash and equivalents, providing liquidity for strategic investments. Total debt of $1.13 billion is manageable relative to its cash position and cash flow generation. The absence of dividends allows the company to prioritize growth and debt management, reinforcing its financial flexibility and long-term stability.

Growth Trends And Dividend Policy

Shopify’s revenue growth reflects the expanding adoption of its platform, supported by increasing e-commerce penetration globally. The company does not pay dividends, opting instead to reinvest profits into innovation and market expansion. This aligns with its growth-focused strategy, targeting both organic and inorganic opportunities to capture market share in the competitive digital commerce space.

Valuation And Market Expectations

With a market capitalization of approximately $130.9 billion, Shopify trades at a premium, reflecting high growth expectations. Its beta of 2.67 indicates significant volatility, typical of high-growth tech stocks. Investors likely price in continued expansion in merchant base, international markets, and product offerings, though macroeconomic headwinds could impact near-term performance.

Strategic Advantages And Outlook

Shopify’s strategic advantages include its scalable platform, strong brand, and ecosystem of third-party integrations. The company is well-positioned to benefit from long-term e-commerce growth, though competition and economic cycles pose risks. Its focus on innovation, such as AI and fulfillment solutions, should drive sustained differentiation. The outlook remains positive, assuming execution on growth initiatives and adaptability to market shifts.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount