Valuation UiPath, Inc. Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 23:56:05 28/08/2026 +04			5-day change	1st Jan Change
15.66 ^EUR	-0.48%		+11.78%	+8.34%

08-27	Uipath Releases the Work That Remains Book Offering Framework for Orchestrating Ai Agents, Automation, and People	CI
08-26	Banco Azteca S.A. Evolves From Automation To Enterprise-Scale Business Orchestration With UiPath Inc	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	9,404	-	-
Change	-	-55.74%	53.19%	-39.92%	-13.85%	39.68%	-	-
Enterprise Value (EV) ¹	17,321	6,735	11,128	6,185	5,260	7,901	7,546	7,106
Change	-	-61.12%	65.24%	-44.42%	-14.97%	50.22%	-4.49%	-5.84%
P/E	-31.5x	-25.6x	-144x	-109x	24.2x	53.3x	36.1x	25.2x
PBR	10.3x	4.38x	6.42x	4.26x	3.25x	4.49x	3.89x	3.24x
PEG	-	0.5x	2x	5.8x	-0x	-1.5x	0.8x	0.6x
Capitalization / Revenue	21.5x	8.02x	9.94x	5.47x	4.18x	5.29x	4.88x	4.55x
EV / Revenue	19.4x	6.36x	8.51x	4.33x	3.27x	4.44x	3.91x	3.44x
EV / EBITDA	208x	80.3x	43.6x	24x	13.6x	17.6x	14.9x	-
EV / EBIT	235x	103x	47.9x	25.7x	14.2x	18.4x	15.5x	12.6x
EV / FCF	-259x	-199x	38.1x	20.2x	14.9x	18.6x	15.8x	-
FCF Yield	-0.39%	-0.5%	2.62%	4.94%	6.7%	5.37%	6.34%	-
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	18.15	18.15	18.15
Nbr of stocks (in thousands)	525,228	552,835	566,078	549,599	534,750	518,120	-	-
Announcement Date	30/03/22	15/03/23	13/03/24	12/03/25	11/03/26	-	-	-

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	26.08x	9.63x	15.7x	0.76%	3,813B
PALANTIR TECHNOLOGIES INC.	122.99x	53.2x	86.36x	-.--%	448B
CADENCE DESIGN SYSTEMS, INC.	70.83x	14.95x	31.52x	-.--%	93.74B
SYNOPSYS, INC.	108.9x	9.42x	23.93x	-.--%	84.82B
DATADOG, INC.	420.1x	18.03x	71.26x	-.--%	85.09B
SEA LIMITED	40.26x	2.04x	16.23x	-.--%	73.11B
ATLASSIAN CORPORATION	192.44x	6.14x	23.72x	-.--%	48.2B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	122.82x	5.05x	24.55x	-.--%	44.01B
TWILIO INC.	27.67x	5.72x	27.44x	-.--%	36.52B
Average	125.79x	13.80x	35.64x	0.08%	525.16B
Weighted average by Cap.	47.56x	13.79x	24.12x	0.61%