|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10.20 USD | -4.67% |
|
-15.21% | -37.77% |
| 06-29 | UBS Adjusts Price Target on UiPath to $12 From $13, Maintains Neutral Rating | MT |
| 06-16 | UiPath Introduces Maestro Case as Part of Maestro Business Orchestration Capabilities | CI |
Company Valuation: UiPath, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: January | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 19,187 | 8,492 | 13,008 | 7,815 | 6,732 | 5,285 | - | - |
| Change | - | -55.74% | 53.19% | -39.92% | -13.85% | -21.5% | - | - |
| Enterprise Value (EV) 1 | 17,321 | 6,735 | 11,128 | 6,185 | 5,260 | 3,782 | 3,427 | 2,987 |
| Change | - | -61.12% | 65.24% | -44.42% | -14.97% | -28.09% | -9.39% | -12.85% |
| P/E | -31.5x | -25.6x | -144x | -109x | 24.2x | 31.8x | 20.2x | 14.2x |
| PBR | 10.3x | 4.38x | 6.42x | 4.26x | 3.25x | 2.53x | 2.19x | 1.82x |
| PEG | - | 0.5x | 2x | 5.8x | -0x | -0.8x | 0.4x | 0.3x |
| Capitalization / Revenue | 21.5x | 8.02x | 9.94x | 5.47x | 4.18x | 2.97x | 2.74x | 2.57x |
| EV / Revenue | 19.4x | 6.36x | 8.51x | 4.33x | 3.27x | 2.13x | 1.78x | 1.45x |
| EV / EBITDA | 208x | 80.3x | 43.6x | 24x | 13.6x | 8.4x | 6.78x | - |
| EV / EBIT | 235x | 103x | 47.9x | 25.7x | 14.2x | 8.79x | 7.04x | 5.3x |
| EV / FCF | -259x | -199x | 38.1x | 20.2x | 14.9x | 8.91x | 7.16x | - |
| FCF Yield | -0.39% | -0.5% | 2.62% | 4.94% | 6.7% | 11.2% | 14% | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.16 | -0.6 | -0.16 | -0.13 | 0.52 | 0.3208 | 0.5041 | 0.7172 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 892.3 | 1,059 | 1,308 | 1,430 | 1,611 | 1,777 | 1,927 | 2,060 |
| EBITDA 1 | 83.43 | 83.88 | 255.2 | 257.8 | 386.7 | 450.1 | 505.5 | - |
| EBIT 1 | 73.84 | 65.16 | 232.6 | 240.6 | 369.8 | 430.2 | 486.8 | 564 |
| Net income 1 | -525.6 | -328.4 | -89.88 | -73.69 | 282.3 | 170.3 | 253.2 | 373.3 |
| Net Debt 1 | -1,865 | -1,757 | -1,880 | -1,630 | -1,473 | -1,503 | -1,858 | -2,298 |
| Reference price 2 | 36.53 | 15.36 | 22.98 | 14.22 | 12.59 | 10.20 | 10.20 | 10.20 |
| Nbr of stocks (in thousands) | 525,228 | 552,835 | 566,078 | 549,599 | 534,750 | 518,120 | - | - |
| Announcement Date | 3/30/22 | 3/15/23 | 3/13/24 | 3/12/25 | 3/11/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 33.36x | 2.27x | 8.98x | -.--% | 5.54B | |
| 22.52x | 8.63x | 14.29x | 0.94% | 2,900B | |
| 92.34x | 37.21x | 62.21x | -.--% | 299B | |
| 118.18x | 37.72x | 119.3x | 0.15% | 122B | |
| 74.92x | 15.06x | 32.83x | -.--% | 92.95B | |
| 443.94x | 19.04x | 76.56x | -.--% | 87.48B | |
| 139.97x | 8.24x | 21.04x | -.--% | 72.3B | |
| 34.9x | 1.83x | 14.33x | -.--% | 64.24B | |
| 118.57x | 4.97x | 24.59x | -.--% | 43.37B | |
| -33.37x | 4.37x | 20.94x | -.--% | 35.54B | |
| Average | 104.53x | 13.94x | 39.51x | 0.11% | 372.12B | |
| Weighted average by Cap. | 45.56x | 12.06x | 23.80x | 0.74% |
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
- Stock Market
- Stocks
- PATH Stock
- Valuation UiPath, Inc.
Select your edition
All financial news and data tailored to specific country editions
