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 5,829 - -
Change - -20.22% 49.73% 6.66% -50.12% -1.04% - -
Enterprise Value (EV) 1 8,383 7,099 10,784 10,817 4,630 4,390 4,130 3,880
Change - -15.32% 51.91% 0.3% -57.19% -5.18% -5.93% -6.06%
P/E -32.8x -42.6x -25.9x -3,638x -103x -71.4x -107x -298x
PBR 12.1x 9.06x 18.1x 15.3x 6.01x 5.4x 4.85x 4.28x
PEG - 1.1x -0x 36.6x -0x -1.7x 3.2x 4.6x
Capitalization / Revenue 36.7x 17.4x 19.1x 15.6x 6.17x 5.22x 4.51x 3.91x
EV / Revenue 33.2x 16.7x 18.6x 14.2x 4.85x 3.93x 3.2x 2.6x
EV / EBITDA -132x -84.6x 2,086x 134x 27.9x 30x 22.2x 16.7x
EV / EBIT -85.3x -81.5x -7,894x 139x 28.4x 31.8x 22.9x 17.1x
EV / FCF -157x -85x 322x 90.1x 21.1x 20.1x 15.1x 10.2x
FCF Yield -0.64% -1.18% 0.31% 1.11% 4.74% 4.96% 6.61% 9.85%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.95 -1.16 -2.75 -0.02 -0.34 -0.4832 -0.323 -0.1157
Distribution rate - - - - - - - -
Net sales 1 252.7 424.3 579.9 759.2 955.2 1,117 1,291 1,492
EBITDA 1 -63.71 -83.91 5.169 80.51 166 146.2 185.6 231.7
EBIT 1 -98.28 -87.14 -1.366 77.65 162.8 138.2 180.2 227.3
Net income 1 -155.1 -172.3 -424.2 -2.434 -55.96 -78.05 -59.03 -6.48
Net Debt 1 -884.7 -295.4 -288 -992.4 -1,260 -1,439 -1,699 -1,949
Reference price 2 64.01 49.41 71.11 72.76 34.98 34.51 34.51 34.51
Nbr of stocks (in thousands) 144,791 149,654 155,700 162,300 168,381 168,900 - -
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.($)
-71.43x3.93x30.02x-.--% 5.83B
23.66x8.73x14.24x0.86% 3,451B
91.04x36.73x61.23x-.--% 295B
484.04x20.87x83.79x-.--% 95.39B
70.97x14.93x31.47x-.--% 93.64B
144.06x8.46x21.6x-.--% 74.44B
35.52x1.87x14.62x-.--% 65.38B
118.38x5.19x25.41x-.--% 45.42B
20.14x3.78x10.43x1.4% 30.53B
93.27x4.83x23.25x-.--% 29.95B
Average 100.97x 10.93x 31.61x 0.23% 418.64B
Weighted average by Cap. 43.65x 10.89x 19.84x 0.72%

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.