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 7,327 - -
Change - -55.74% 53.19% -39.92% -13.85% 8.84% - -
Enterprise Value (EV) 1 17,321 6,735 11,128 6,185 5,260 5,869 5,615 5,311
Change - -61.12% 65.24% -44.42% -14.97% 11.6% -4.33% -5.41%
P/E -31.5x -25.6x -144x -109x 24.2x 35.9x 25.1x 18.8x
PBR 10.3x 4.38x 6.42x 4.26x 3.25x 3.61x 3.32x 2.88x
PEG - 0.5x 2x 5.8x -0x -1.5x 0.6x 0.6x
Capitalization / Revenue 21.5x 8.02x 9.94x 5.47x 4.18x 4.09x 3.77x 3.5x
EV / Revenue 19.4x 6.36x 8.51x 4.33x 3.27x 3.28x 2.89x 2.54x
EV / EBITDA 208x 80.3x 43.6x 24x 13.6x 12.3x 10.8x 9.12x
EV / EBIT 235x 103x 47.9x 25.7x 14.2x 13.1x 11.2x 9.17x
EV / FCF -259x -199x 38.1x 20.2x 14.9x 13.8x 11.5x 9.4x
FCF Yield -0.39% -0.5% 2.62% 4.94% 6.7% 7.23% 8.69% 10.6%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.16 -0.6 -0.16 -0.13 0.52 0.3917 0.5592 0.7496
Distribution rate - - - - - - - -
Net sales 1 892.3 1,059 1,308 1,430 1,611 1,792 1,942 2,092
EBITDA 1 83.43 83.88 255.2 257.8 386.7 477 519.4 582.6
EBIT 1 73.84 65.16 232.6 240.6 369.8 446.4 501.6 579.4
Net income 1 -525.6 -328.4 -89.88 -73.69 282.3 200.3 276.8 395.9
Net Debt 1 -1,865 -1,757 -1,880 -1,630 -1,473 -1,458 -1,712 -2,016
Reference price 2 36.53 15.36 22.98 14.22 12.59 14.06 14.06 14.06
Nbr of stocks (in thousands) 525,228 552,835 566,078 549,599 534,750 521,155 - -
Announcement Date 30/03/22 15/03/23 13/03/24 12/03/25 11/03/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
35.9x3.28x12.31x-.--% 7.33B
26.96x9.94x16.21x0.72% 3,946B
128.17x56.68x92.27x-.--% 478B
19.65x5.66x9.86x1.53% 396B
254.87x22.75x66.61x-.--% 329B
29.49x6.03x18.74x1.26% 274B
2680.2x44.91x146.93x-.--% 275B
98.26x9.75x26.09x-.--% 160B
60.22x16.14x42.53x-.--% 136B
13.62x3.62x7.57x-.--% 96.66B
Average 334.73x 17.88x 43.91x 0.35% 609.66B
Weighted average by Cap. 168.91x 15.44x 31.19x 0.62%

Y-o-Y evolution of P/E

Valuation ratios - P/E - UiPath, Inc.

Historical PBR trend

Valuation ratios - PBR - UiPath, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - UiPath, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - UiPath, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - UiPath, Inc.
  1. Stock Market
  2. Stocks
  3. PATH Stock
  4. Valuation UiPath, Inc.