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 7,228 - -
Change - -55.74% 53.19% -39.92% -13.85% 7.37% - -
Enterprise Value (EV) 1 17,321 6,735 11,128 6,185 5,260 5,808 5,519 5,229
Change - -61.12% 65.24% -44.42% -14.97% 10.42% -4.97% -5.25%
P/E -31.5x -25.6x -144x -109x 24.2x 35.8x 24.7x 18.5x
PBR 10.3x 4.38x 6.42x 4.26x 3.25x 3.63x 3.3x 2.88x
PEG - 0.5x 2x 5.8x -0x -1.4x 0.6x 0.5x
Capitalization / Revenue 21.5x 8.02x 9.94x 5.47x 4.18x 4.03x 3.72x 3.46x
EV / Revenue 19.4x 6.36x 8.51x 4.33x 3.27x 3.24x 2.84x 2.5x
EV / EBITDA 208x 80.3x 43.6x 24x 13.6x 12.3x 10.6x 8.98x
EV / EBIT 235x 103x 47.9x 25.7x 14.2x 13x 11x 9.08x
EV / FCF -259x -199x 38.1x 20.2x 14.9x 13.7x 11.3x 9.02x
FCF Yield -0.39% -0.5% 2.62% 4.94% 6.7% 7.31% 8.87% 11.1%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.16 -0.6 -0.16 -0.13 0.52 0.387 0.5607 0.7496
Distribution rate - - - - - - - -
Net sales 1 892.3 1,059 1,308 1,430 1,611 1,792 1,942 2,089
EBITDA 1 83.43 83.88 255.2 257.8 386.7 473.6 519.4 582.6
EBIT 1 73.84 65.16 232.6 240.6 369.8 446.4 501.4 575.7
Net income 1 -525.6 -328.4 -89.88 -73.69 282.3 198.4 273.1 387.8
Net Debt 1 -1,865 -1,757 -1,880 -1,630 -1,473 -1,421 -1,710 -1,999
Reference price 2 36.53 15.36 22.98 14.22 12.59 13.87 13.87 13.87
Nbr of stocks (in thousands) 525,228 552,835 566,078 549,599 534,750 521,155 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
35.07x3.15x11.93x-.--% 7.23B
25.01x9.23x15.11x0.79% 3,657B
111.07x48.29x78.37x-.--% 399B
393.04x16.8x66.42x-.--% 79.61B
59.22x12.51x26.39x-.--% 78.47B
99.99x8.53x21.61x-.--% 76.11B
36.33x1.78x14.22x-.--% 65.96B
181.48x5.77x22.3x-.--% 45.46B
117.76x4.65x22.77x-.--% 40.57B
26.44x5.45x26.14x-.--% 35.5B
Average 108.54x 11.62x 30.53x 0.08% 448.41B
Weighted average by Cap. 43.68x 12.66x 22.16x 0.65%

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. PATH Stock
  4. Valuation UiPath, Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!