Technology

Shopify Inc. (SHOP)

$117.01
-5.73%
$154.0B
Market Cap
116.4
P/E Ratio
2.64
Beta
Dividend Yield
Piotroski 5/9Altman Z 52.4 SafeBeneish M -2.22 Clean

Quantitative Summary

Deterministic

SHOP trades at 116.4x earnings — a 79% premium to its sector average of 65.0x — without a dominant ROIC-WACC spread. Financial health is average: Piotroski 5/9, Altman Z 52.4. DCF fair value of $56 implies 52% downside based on model assumptions.

Generated deterministically from quant metrics and financial statements. Not a recommendation.

Algorithmic Teardown

AI-Generated

The fundamental economics of this entity present a dichotomy between robust top-line expansion and thinning profitability efficiency. While revenue growth accelerates at 30.1% annually, the DuPont decomposition reveals that Return on Equity is driven primarily by high asset turnover (0.76x) rather than margin compression or leverage, as equity multipliers remain modest at 1.13x despite net margins holding steady near 10.7%. Creditworthiness appears solid with an Altman Z-Score of 56.0 and a negative Beneish M-Score of -2.22 suggesting low earnings manipulation risk; however, the Piotroski F-Score of 5/9 indicates moderate financial strength without recent significant deterioration or improvement in operational metrics. This growth-at-all-costs trajectory is reflected in a massive implied free cash flow growth rate of 49.9% over ten years, yet profitability factor scores (RMW: -0.797) flag underlying weakness relative to sector peers who typically sustain higher margins on similar revenue bases.

Valuation metrics suggest the market is pricing in an exceptionally aggressive growth narrative that may not align with intrinsic value calculations. The current P/E ratio of 127.2x vastly outstrips historical norms and implies a premium for future earnings power, while DCF modeling indicates a fair value of $18, translating to -84.5% downside from present levels if growth assumptions normalize. This steep valuation gap is consistent with the stock's heavy exposure to the Growth factor (HML: -0.255), which has historically penalized high-multiple names during mean-reversion cycles. The disconnect between current pricing and DCF-derived fair value suggests that any deceleration in revenue or margin expansion could trigger a significant multiple contraction, as the stock lacks the profitability buffer typically required to sustain such elevated multiples without continuous acceleration.

Risk-adjusted performance data reveals conflicting signals regarding future alpha generation. Despite generating a substantial Fama-French annualized alpha of 14.08%, which indicates outperformance relative to standard factor models, this metric is counterbalanced by negative exposure to both the Value and Profitability factors. Recent insider activity shows $146.8 million in net buying over ninety days, potentially signaling confidence in long-term prospects or accumulation at current levels; however, this must be weighed against the structural risks embedded in the -0.797 profitability factor score. The convergence of extreme valuation compression risk and mixed fundamental quality factors creates a scenario where realized returns will depend heavily on whether future earnings growth can justify the 127x multiple before mean reversion forces a correction toward DCF-implied levels.

Generated by LLM from quantitative data inputs. May contain inaccuracies. Not investment advice.

DCF Sandbox

Interactive
Market Price
$117.01
Fair Value
$56
Implied Upside
-52.2%
$56IMPLIED FAIR VALUEOVERVALUEDOVERUNDER
Growth Rate (Y1–5)26%
-10%20%50%
Discount Rate (WACC)10.0%
5%12.5%20%

5-year two-stage DCF. Terminal growth 3%. Default sliders match the pre-computed base case. Drag to explore scenarios. Not investment advice.

Reverse DCFMarket-Implied
24.9%annual FCF growth priced in at $117.01

The growth rate the market implicitly expects over the next 10 years to justify today's price. Compare with historical growth of 30% YoY revenue.

Sensitivity Matrix

TG ↓ / WACC →8%10%12%
2%$68$50$39
3%$79$56$43
4%$96$63$47

Center = base case. Green = >10% upside, Red = >10% downside vs $117.01.

Pre-computed DCF: WACC=10.0%, terminal growth 3%. Fair value $56 (-51.7%). Not investment advice.

Valuation Context

116.4x
SHOP P/E
65.0x
Sector Avg
84.5x
5Y Avg P/E
+79%
vs Sector

Currently trading 40% above its 5-year average P/E of 84.5x.

Price Chart with Moving Averages

Loading chart...
SMA 50 SMA 200

Quant Health Deep Dive

5/9
Piotroski F-Score
Average — mixed operational signals
52.4
Altman Z-Score
Safe Zone — above 3.0 threshold per academic model. Thresholds: >3 safe, 1.8–3 grey, <1.8 distress.
-2.22
Beneish M-Score
Below threshold — no statistical earnings quality concern per Beneish model. Threshold: <-2.22 = below threshold.

Profitability & Value Creation

48.1%
Gross Margin
10.7%
Net Margin
10.8%
ROIC
+30.1%
Revenue Growth (YoY)
-39.0%
Earnings Growth (YoY)
2.0B
Free Cash Flow

DuPont Analysis — ROE Decomposition

Breaking down Return on Equity to see how the company generates its ROE — efficiency, margins, or leverage.

10.7%
Net Profit Margin
NI ÷ Revenue
×
0.76x
Asset Turnover
Revenue ÷ Assets
×
1.13x
Equity Multiplier
Assets ÷ Equity
=
9.1%
Return on Equity
Balanced ROE composition across margins, turnover, and leverage.

Balance Sheet Health

0.13x
Debt / Equity
5.96x
Current Ratio
1.41%
FCF Yield
1.9B
EBITDA

Insider Activity (Last 90 Days)

Net Insider Flow
+$147M
Net Buying
21
Buy Transactions
18
Sale Transactions
2026-03-25Lutke (Tobias Albin)Sold 2/2 qtrsBuy$2M
2026-03-25Lutke (Tobias Albin)Sold 2/2 qtrsBuy$354,486
2026-03-18Lutke (Tobias Albin)Sold 2/2 qtrsBuy$3M
2026-03-18Lutke (Tobias Albin)Sold 2/2 qtrsBuy$8M
2026-03-18Lutke (Tobias Albin)Sold 2/2 qtrsBuy$2M

Open-market buys vs sells by company insiders. Source: yfinance.

Earnings Surprise History

Q4
✗ Miss
Est: $0.26
Act: $0.25
-4.5%
Q3
✓ Beat
Est: $0.29
Act: $0.35
+22.2%
Q2
✓ Beat
Est: $0.34
Act: $0.34
+0.6%
Q1
✗ Miss
Est: $0.51
Act: $0.48
-5.7%

EPS estimates vs actuals for the most recent reported quarters. Source: yfinance.

Risk Profile

64.9%
Annual Volatility
0.60
Sharpe (1Y)
0.74
Sharpe (3Y)
-42.4%
Max Drawdown (3Y)
-84.8%
Max Drawdown (5Y)

Sharpe = risk-adjusted return (higher is better). Max drawdown = largest peak-to-trough decline. 1,200+ trading days.

Underwater (Drawdown from Peak)

How far below the all-time high the price has been over time. Deeper = more pain for holders.

Loading drawdown chart...

Rolling 60-Day Beta vs S&P 500 (VOO)

How the stock's sensitivity to market moves changes over time. β > 1 = more volatile than the market.

Loading beta chart...
Rolling Beta Market (β = 1.0)

Fama-French 5-Factor Exposure

Academic factor model decomposition — what's really driving this stock's returns.

1.92
Market β
Mkt-RF
+0.180
Size (SMB)
Small-cap tilt
-0.255
Value (HML)
Growth tilt
-0.797
Profit (RMW)
Weak
-0.597
Invest (CMA)
Aggressive
Alpha (annual): +14.08%
R²: 38.7%of variance explained by 5 factors

Fama-French 5-Factor Model. Data: Kenneth French Data Library. Regression over 3 years of daily returns.

Fundamentals

50.9
Forward P/E
2.10
PEG Ratio
12.35
Price/Book
10M
Avg Volume
$182.19
52W High
$94.00
52W Low
26%
52W Range Position

Passive Flow Attribution

ETF Draft Effect
$4.7B
Tracked Passive Exposure
8
ETFs Holding SHOP
0.42%
Avg Weight in ETFs
$1.1T
Total ETF AUM

When investors buy or sell ETFs like ARKF or EWC, the fund manager is mechanically forced to buy or sell SHOP shares regardless of Shopify Inc.'s individual fundamentals. We estimate $4.7B of passive capital is structurally linked to SHOP through 8 tracked ETFs. Index rebalances and ETF creation/redemption cycles can create noticeable volume spikes unrelated to company news.

Passive exposure = Σ (ETF AUM × stock weight in ETF) across 8 tracked ETFs. Actual passive ownership is larger (includes mutual funds). Not investment advice.

ETF Contagion Visualizer

Simulate a price drop in Shopify Inc. to visualize passive redemption contagion across ETFs and collateral stocks.

SHOP Shock
-0%
Est. Passive Redemption
$0
Systemic Risk
STABLE
SHOPEpicenterVXUSETFVEAETFVEUETFTSLALow RiskAMDLow RiskHOODHigh RiskCOINLow RiskCRCLHigh Risk
SHOP Price Drop (%)0

If Shopify Inc. (SHOP) experiences a significant drawdown, ETF redemptions can create collateral selling pressure on co-held stocks. Our model identifies TESLA INC (TSLA) as the most exposed collateral stock, sharing 3 ETFs with SHOP. This is the "Passive Contagion" effect described in the Inelastic Market Hypothesis.

Contagion model based on shared ETF exposure and constituent weights across 13 tracked ETFs. Estimated selling pressure is a simplified model — actual impact depends on market liquidity, ETF redemption mechanics, and market-maker activity.

SHOP Ownership Dynamics

Passive funds hold 1 in every 31 SHOP shares, reducing daily market volatility.

Ticker
SHOP
Total Shares
1.2B
ETF Lock-Up
3.2%
Display Mode
Total Float Impact
3.2%Locked Float

Shopify Inc. (SHOP) exerts measurable gravity on the passive index market, currently representing 9.7% of the ARKF (ARKF) and 4.9% of the EWC (EWC). Across 12 tracked ETFs, approximately 40M shares (3.2% of float) are held by passive funds and rarely trade on the open market. As passive ownership grows, index inclusion changes may increasingly drive price discovery.

Float lock-up computed from 12 ETFs tracked by SecuritiesDB. Actual passive ownership is higher (includes mutual funds, pension funds, etc.).

SHOP Institutional Volume Profile

252-day volume distribution by price level. The Point of Control (POC) marks the price where the most institutional volume transacted — an implicit support/resistance floor.

TICKER
SHOP
PRICE
$117.01
FLOOR (POC)
$113.84
STRENGTH
Medium
$96$101$105$1098%$114POC 11%$1189%$117.01$1238%$1277%$131$136$140$145$1496%$154$158$162$167$171$176$180
Focus Zone
Point of Control (POC) Support (below price) Resistance (above price) Current Price

The highest-volume price zone for Shopify Inc. over the past year sits near $113.84 (11% of 252-day volume). The current price of $117.01 trades 2.8% above this institutional floor — a sign of upside momentum, though a pullback to the POC zone is a common reversion target.

Volume Profile computed from 252 trading days of OHLCV data. Volume allocated to price bins proportionally based on daily high-low range. Not investment advice.

SHOP Capital Efficiency

How efficiently does Shopify Inc. convert operating profits into free cash? The FCF Conversion ratio measures the gap between accounting earnings and real cash generation.

Free Cash Flow
$2.0B
EBITDA
$1.9B
FCF Conversion
105%
Reinvestment Rate
-5%
105% of EBITDA → Free Cash
0% (cash burn)25% (low)50% (efficient)100% (pure cash)

Shopify Inc. converts 105% of its EBITDA into free cash flow, an exceptional conversion rate indicating an asset-light business model with minimal capital reinvestment drag.

Capital efficiency = Free Cash Flow ÷ EBITDA. Reinvestment = (EBITDA − FCF) ÷ EBITDA. Metrics from latest annual filings. Not investment advice.

Fails-to-Deliver (FTD) History

SEC-reported settlement failures. Elevated FTDs can indicate high short-selling pressure, operational settlement issues, or naked shorting activity.

DateFailed SharesClose PriceNotional Value
2026-05-124$102.54$410.16
2026-05-1138$110.41$4,195.58
2026-05-087,930$111.74$886,098.2
2026-05-041,279$127.67$163,289.93
2026-05-01105,000$121.13$12.7M
2026-04-301$121.26$121.26
2026-04-29100$122.05$12,205
2026-04-2778,675$125.83$9.9M
2026-04-23267$131.96$35,233.32
2026-04-225,019$131.13$658,141.47
2026-04-2134,941$135.14$4.7M
2026-04-2026,410$131.15$3.5M
2026-04-17882$126.94$111,961.08
2026-04-1528$117.64$3,293.92
2026-04-131$110.79$110.79
2026-04-0826$117.06$3,043.56
2026-04-06560$118.25$66,220
2026-04-0233$118.52$3,911.16
2026-03-31881$111.77$98,469.37
2026-03-26647$118.42$76,617.74
2026-03-24157$121.10$19,012.7
2026-03-171,911$126.58$241,894.38
2026-03-135,820$126.17$734,309.4
2026-03-11212$129.36$27,424.32
2026-03-10525$133.50$70,087.5
2026-03-098,980$130.20$1.2M
2026-03-06140$134.79$18,870.6
2026-03-051,241$129.65$160,895.65
2026-03-036,269$119.38$748,393.22
2026-03-024,291$120.73$518,052.43

Source: SEC Regulation SHO FTD data. Data is reported with a ~30 day delay. High FTD quantities relative to average daily volume may indicate settlement stress.

SEC Comment Letters

SEC correspondence with the company regarding their filings. Comment letters often flag disclosure deficiencies, accounting concerns, or material omissions.

Source: SEC EDGAR correspondence. Comment letters are public records of SEC staff review of company filings.

Price Correlations

Statistical correlation of daily returns with other stocks. High correlations indicate stocks that move together; negative correlations can offer diversification.

Peer252-Day (1Y)126-Day (6M)Direction
WTGXXNaNNaN
TRMB0.5730.616Moderate
KKR0.5080.471Moderate
APP0.5000.632Moderate
ANET0.4980.397Moderate
SOFI0.4910.567Moderate
ABNB0.4850.518Moderate
AMZN0.4840.455Moderate
EXTR0.4830.292Moderate
HOOD0.4820.610Moderate

Pearson correlation of daily log returns. 252d ≈ 1 trading year. Computed from price history. Not investment advice.

Compare SHOP to Peers

Quant metrics computed deterministically from financial statements and price data. Updated: 2026-06-02.

SecuritiesDB provides programmatic data aggregation for informational purposes only. None of the metrics, summaries, or algorithmic flags constitute a recommendation to buy or sell any security.