← Back to search
SHOPSHOPIFY INC.
SaaS / Tech10-K · Filed 2026-02-11
Clarity Fair Value
$32.07
SIGNIFICANTLY OVERVALUED (-75.4%)
Market Price
$130.20
75.4% Downside
$29$57$86$115$143202620282030203220342036Market $130
Fair Value PathMarket Price

Model BlendMODERATE agreement · 33% spread

DCF$41.06 · 37%
Comps$28.06 · 24%
Residual Income$9.95 · 20%
EV/Rev$42.37 · 20%
Trailing Rev Growth
Model Implied CAGR
19.8%
1Y Price Target
$37.65
Market Cap
$171B

SHOP Valuation Summary

Based on Clarity's multi-model valuation engine, SHOPIFY INC. (SHOP) has an estimated fair value of $32.07 per share, compared to its current market price of $130.20. The stock is currently trading 75.4% above Clarity's fair value estimate, resulting in a verdict of SIGNIFICANTLY OVERVALUED.

This valuation blends 4 independent models — including Discounted Cash Flow (DCF), Comparable Companies, Residual Income, and 1 more. The primary weight is given to the Discounted Cash Flow (DCF) model, with Bayesian triangulation used to reconcile the estimates into a single blended fair value. The 4 models show moderate agreement with a 33% spread between the highest and lowest estimates.

Monte Carlo simulation across 5,000 scenarios estimates a 0.2% probability that the stock is trading below its intrinsic value, with a median simulated value of $27.91.

Clarity's 1-year price target is $37.65, reflecting expected earnings growth and margin trajectory.

SHOPIFY INC. is classified under the SaaS / Tech sector, and this valuation is based on 10-K · Filed 2026-02-11 filings sourced directly from SEC EDGAR. All models use trailing twelve month (TTM) financials where available, with sector-appropriate growth and discount rate assumptions.

Get the Full Analysis
Monte Carlo confidence intervals, financial statements, scenario modeling, comparable companies, and market context — all in one report.
Run Full Valuation →
Free · 5 valuations/month · No credit card required
Not financial advice. For educational and research purposes only.
Updated Mar 8, 2026, 10:46 PM UTC · Powered by Clarity Valuation Engine · Methodology

SHOPIFY INC. (SHOP) Valuation Summary

Clarity's 6-model valuation engine estimates SHOPIFY INC. (SHOP) at $32.07 per share, compared to the current market price of $130.20. This represents a 75.4% downside from the current price. The verdict is SIGNIFICANTLY OVERVALUED.

This valuation was generated from SHOPIFY INC.'s 10-K · Filed 2026-02-11 filing, classified in the SaaS / Tech sector with high confidence. Model agreement is MODERATE with a 33% spread across models.

Models used: DCF (scenario-weighted), Residual Income, Comparable Companies, EV/Revenue, ROIC Fade, and Dividend Discount Model. All data sourced from SEC EDGAR and validated against XBRL structured filings.