The Discounted Cash Flow (DCF) valuation of Shopify Inc (SHOP) is 42.59 USD. With the latest stock price at 105.34 USD, the upside of Shopify Inc based on DCF is -59.6%.
Based on the latest price of 105.34 USD and our DCF valuation, Shopify Inc (SHOP) is a sell. selling SHOP stocks now will result in a potential gain of 59.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.4% | 8.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 28.67 - 87.23 | 42.59 |
| Upside | -72.8% - -17.2% | -59.6% |