Shopify

Massive Social Commerce Tailwinds Promise Shopify's Future Growth

nav

Not Invested

Community Contributor

Published

19 Sep 25

nav's Fair Value

US$174.66

12.2% undervalued

22 Sep

US$153.30

91.4%

3.7%

91.4%

3.7%

You can edit this narrative until Sep 20 4:15 AM. Then, changes will post as Updates.

Author's Valuation

US$174.7

12.2% undervalued

nav's Fair Value

Narrative

Updates0

nav'sFair Value

US$174.66

12.2% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

18.28%

IT revenue growth rate

0.56%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

8.32%

Calculation

US$4.13b

Earnings '30

84.30x

PE Ratio '30

US$348.40b

Market Cap '30

US$348.40b

Market Cap '30

1.34b

No. shares '30

US$260.36

Share Price '30

US$260.36 Share Price '30

Discounted to 2025 @ 8.31% p.a.

US$174.66

Fair Value '25