SHOP Earnings Payback Period Calculator

Use this calculator to estimate the number of years it would take the cumulative earnings to equal the current stock price. You can enter a different estimated EPS and estimated annual growth rate to see how the payback period changes.

As a starting point, we used SHOP (Non-Gaap) TTM earnings of $1.15 and we assumed an annual earnings growth rate of 220.3%. The growth rate is based on the company's historical 3 year average earnings growth.

Starting EPS

Annual Growth Rate

+ Add Book Value

---

Starting BV

BV Growth Rate

Quick Reference Points

Starting Point

EPS:	1.15
Book Value:	6.90
Revenue:	5.97
Gross Margin:	51.1%

Growth Rates

	1 yr	3 yr	5 yr
Revenue	23.5%	25.0%	43.9%
Earnings	150.0%	220.3%	192.2%
Book Value	4.4%	-33.3%	24.7%

Avg Gross Margin

1 yr	3 yr	5 yr
51.2%	50.3%	51.8%