Company Valuation: GitLab Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 9,268 7,394 11,072 11,809 5,890 8,181 - -
Change - -20.22% 49.73% 6.66% -50.12% 38.89% - -
Enterprise Value (EV) 1 8,383 7,099 10,784 10,817 4,630 6,944 6,760 6,667
Change - -15.32% 51.91% 0.3% -57.19% 49.97% -2.65% -1.37%
P/E -32.8x -42.6x -25.9x -3,638x -103x -91.8x -140x -193x
PBR 12.1x 9.06x 18.1x 15.3x 6.01x 9.23x 8.28x 7.04x
PEG - 1.1x -0x 36.6x -0x -1.6x 4.1x 7x
Capitalization / Revenue 36.7x 17.4x 19.1x 15.6x 6.17x 7.22x 6.24x 5.36x
EV / Revenue 33.2x 16.7x 18.6x 14.2x 4.85x 6.13x 5.16x 4.37x
EV / EBITDA -132x -84.6x 2,086x 134x 27.9x 43.9x 33.6x 25.6x
EV / EBIT -85.3x -81.5x -7,894x 139x 28.4x 46x 35.5x 27.3x
EV / FCF -157x -85x 322x 90.1x 21.1x 31.8x 24.7x 20x
FCF Yield -0.64% -1.18% 0.31% 1.11% 4.74% 3.15% 4.05% 5%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.95 -1.16 -2.75 -0.02 -0.34 -0.5346 -0.3503 -0.2538
Distribution rate - - - - - - - -
Net sales 1 252.7 424.3 579.9 759.2 955.2 1,132 1,310 1,526
EBITDA 1 -63.71 -83.91 5.169 80.51 166 158.2 201.3 260
EBIT 1 -98.28 -87.14 -1.366 77.65 162.8 151 190.2 244.5
Net income 1 -155.1 -172.3 -424.2 -2.434 -55.96 -86.32 -60.65 -40.89
Net Debt 1 -884.7 -295.4 -288 -992.4 -1,260 -1,237 -1,421 -1,514
Reference price 2 64.01 49.41 71.11 72.76 34.98 49.10 49.10 49.10
Nbr of stocks (in thousands) 144,791 149,654 155,700 162,300 168,381 166,615 - -
Announcement Date 3/14/22 3/13/23 3/4/24 3/3/25 3/3/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-91.84x6.13x43.9x-.--% 8.18B
25.24x9.32x15.25x0.78% 3,691B
113.07x49.18x79.82x-.--% 415B
408.2x17.49x69.13x-.--% 82.68B
57.01x12.05x25.41x-.--% 75.45B
92.57x7.95x20.13x-.--% 70.46B
34.63x1.68x13.43x-.--% 62.87B
191.83x6.12x23.64x-.--% 48.05B
115.02x4.54x22.23x-.--% 39.62B
-34.35x4.9x27.84x-.--% 35.89B
Average 91.14x 11.94x 34.08x 0.08% 452.93B
Weighted average by Cap. 43.85x 12.92x 22.67x 0.64%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. GTLB Stock
  4. Valuation GitLab Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!