The Discounted Cash Flow (DCF) valuation of Shopify Inc (SHOP) is 42.74 USD. With the latest stock price at 116.52 USD, the upside of Shopify Inc based on DCF is -63.3%.
Based on the latest price of 116.52 USD and our DCF valuation, Shopify Inc (SHOP) is a sell. selling SHOP stocks now will result in a potential gain of 63.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.4% | 8.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 28.82 - 87.09 | 42.74 |
| Upside | -75.3% - -25.3% | -63.3% |