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 9,320 - -
Change - -20.22% 49.73% 6.66% -50.12% 58.24% - -
Enterprise Value (EV) 1 8,383 7,099 10,784 10,817 4,630 8,083 7,899 7,807
Change - -15.32% 51.91% 0.3% -57.19% 74.58% -2.28% -1.18%
P/E -32.8x -42.6x -25.9x -3,638x -103x -105x -160x -220x
PBR 12.1x 9.06x 18.1x 15.3x 6.01x 10.5x 9.43x 8.02x
PEG - 1.1x -0x 36.6x -0x -1.8x 4.6x 8x
Capitalization / Revenue 36.7x 17.4x 19.1x 15.6x 6.17x 8.23x 7.11x 6.11x
EV / Revenue 33.2x 16.7x 18.6x 14.2x 4.85x 7.14x 6.03x 5.12x
EV / EBITDA -132x -84.6x 2,086x 134x 27.9x 51.1x 39.2x 30x
EV / EBIT -85.3x -81.5x -7,894x 139x 28.4x 53.5x 41.5x 31.9x
EV / FCF -157x -85x 322x 90.1x 21.1x 36.5x 28.1x 20.5x
FCF Yield -0.64% -1.18% 0.31% 1.11% 4.74% 2.74% 3.56% 4.87%
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 1,524
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 -88.89 -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 55.94 55.94 55.94
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.($)
-104.64x7.14x51.1x-.--% 9.32B
27.36x10.1x16.5x0.71% 4,006B
129.26x57.21x93.17x-.--% 482B
20.24x5.8x10.1x1.48% 408B
234.93x20.94x61.3x-.--% 303B
2445.7x40.91x133.83x-.--% 251B
28.39x5.72x18.01x1.33% 260B
94.23x9.35x25.03x-.--% 154B
58.97x15.86x41.77x-.--% 133B
479.45x20.38x80.54x-.--% 95.6B
Average 341.39x 19.34x 53.13x 0.35% 610.12B
Weighted average by Cap. 154.01x 15.42x 31.07x 0.63%

Y-o-Y evolution of P/E

Valuation ratios - P/E - GitLab Inc.

Historical PBR trend

Valuation ratios - PBR - GitLab Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - GitLab Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - GitLab Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - GitLab Inc.
  1. Stock Market
  2. Stocks
  3. GTLB Stock
  4. Valuation GitLab Inc.