Valuation UiPath, Inc. Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 15:56:49 2026-06-26 EDT			5-day change	1st Jan Change
9.254 ^EUR	+6.05%		+5.14%	-35.96%

06-16	UiPath Introduces Maestro Case as Part of Maestro Business Orchestration Capabilities	CI
06-04	One New Zealand Limited Selects UiPath Maestro To Accelerate Enterprise Mobile Provisioning	CI

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	5,456	-	-
Change	-	-55.74%	53.19%	-39.92%	-13.85%	-18.96%	-	-
Enterprise Value (EV) ¹	17,321	6,735	11,128	6,185	5,260	3,953	3,598	3,158
Change	-	-61.12%	65.24%	-44.42%	-14.97%	-24.84%	-8.98%	-12.24%
P/E	-31.5x	-25.6x	-144x	-109x	24.2x	32.8x	20.9x	14.7x
PBR	10.3x	4.38x	6.42x	4.26x	-	2.61x	2.26x	1.88x
PEG	-	0.5x	2x	5.8x	-0x	-0.9x	0.4x	0.3x
Capitalization / Revenue	21.5x	8.02x	9.94x	5.47x	4.18x	3.07x	2.83x	2.65x
EV / Revenue	19.4x	6.36x	8.51x	4.33x	3.27x	2.22x	1.87x	1.53x
EV / EBITDA	208x	80.3x	43.6x	24x	13.6x	8.78x	7.12x	-
EV / EBIT	235x	103x	47.9x	25.7x	14.2x	9.19x	7.39x	5.6x
EV / FCF	-259x	-199x	38.1x	20.2x	14.9x	9.31x	7.52x	-
FCF Yield	-0.39%	-0.5%	2.62%	4.94%	6.7%	10.7%	13.3%	-
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	1,778	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	10.53	10.53	10.53
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MICROSOFT CORPORATION	21.51x	8.26x	13.73x	0.99%	2,771B
PALANTIR TECHNOLOGIES INC.	83.72x	33.61x	56.17x	-.--%	271B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	131.53x	39.12x	135.86x	0.13%	135B
CADENCE DESIGN SYSTEMS, INC.	83.84x	16.85x	36.61x	-.--%	104B
SYNOPSYS, INC.	167.9x	9.76x	24.12x	-.--%	87B
DATADOG, INC.	438.35x	18.58x	74.8x	-.--%	85.35B
SEA LIMITED	30.06x	1.55x	12.11x	-.--%	55.94B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	135.58x	5.07x	25.8x	-.--%	44.29B
ROBLOX CORPORATION	-31.24x	4.16x	19.93x	-.--%	34.05B
Average	117.92x	15.22x	44.35x	0.12%	398.52B
Weighted average by Cap.	46.65x	11.68x	24.07x	0.77%