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 8,176 - -
Change - -55.74% 53.19% -39.92% -13.85% 21.44% - -
Enterprise Value (EV) 1 17,321 6,735 11,128 6,185 5,260 6,673 6,318 5,878
Change - -61.12% 65.24% -44.42% -14.97% 26.88% -5.32% -6.97%
P/E -31.5x -25.6x -144x -109x 24.2x 46.3x 31.4x 21.9x
PBR 10.3x 4.38x 6.42x 4.26x 3.25x 3.91x 3.38x 2.82x
PEG - 0.5x 2x 5.8x -0x -1.3x 0.7x 0.5x
Capitalization / Revenue 21.5x 8.02x 9.94x 5.47x 4.18x 4.6x 4.24x 3.96x
EV / Revenue 19.4x 6.36x 8.51x 4.33x 3.27x 3.75x 3.28x 2.85x
EV / EBITDA 208x 80.3x 43.6x 24x 13.6x 14.8x 12.5x -
EV / EBIT 235x 103x 47.9x 25.7x 14.2x 15.5x 13x 10.4x
EV / FCF -259x -199x 38.1x 20.2x 14.9x 15.7x 13.2x -
FCF Yield -0.39% -0.5% 2.62% 4.94% 6.7% 6.36% 7.57% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.16 -0.6 -0.16 -0.13 0.52 0.3406 0.5025 0.7206
Distribution rate - - - - - - - -
Net sales 1 892.3 1,059 1,308 1,430 1,611 1,778 1,928 2,065
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 -73.69 282.3 176.9 252.2 376.9
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 15.78 15.78 15.78
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.($)
46.33x3.75x14.82x-.--% 8.18B
24.58x9.07x14.77x0.8% 3,596B
115.66x49.94x81.07x-.--% 421B
413.96x17.75x70.16x-.--% 83.85B
65.61x13.84x29.19x-.--% 86.74B
148.68x8.71x22.23x-.--% 76.83B
40.17x2.03x16.19x-.--% 72.95B
123.66x5.08x24.51x-.--% 44.32B
176.09x5.62x21.61x-.--% 44.1B
25.89x5.29x25.39x-.--% 34.07B
Average 118.06x 12.11x 32.00x 0.08% 446.83B
Weighted average by Cap. 46.18x 12.95x 22.74x 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.