UiPath Inc. (PATH) DCF Valuation
Transparent DCF models put UiPath Inc. (PATH)'s fair value in a range of $8.69 – $23.05 — the low end is TGM's conservative base case (5% FCF growth, 10% discount), the high end the analyst consensus (FMP). Today's price of $10.75 sits within that range — roughly fairly valued on these assumptions.
Reverse DCF: at today's $10.75, the market is pricing in roughly +8.5%/yr free-cash-flow growth over the next decade (at a 10% required return) — versus its actual 5-year FCF CAGR of +65.3%. The price assumes a slowdown from its track record — a potential value signal if growth holds.
Current Price
$10.75
Fair-Value Range
$8.69 – $23.05
Market-Implied Growth
+8.5%/yr
vs +65.3% 5Y actual
PATH DCF Fair Value Calculator
Edit the assumptions to see how they change the estimated fair value. Illustrative model — not investment advice. Defaults to a conservative base case; the analyst (FMP) DCF, where available, is shown as a reference below.
Base inputs: FCF $228.9M · 0.53B shares · net cash $871.2M
Estimated Fair Value
$8.69
-19.1% vs $10.75
Sensitivity — fair value by discount rate × terminal growth
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 5.0%/yr FCF growth and 10-year horizon fixed. Green = above today's $10.75; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 8.0% | $10.41 | $10.86 | $11.39 | $12.03 | $12.81 |
| 9.0% | $9.17 | $9.48 | $9.83 | $10.25 | $10.73 |
| 10.0% | $8.23 | $8.45 | $8.69 | $8.98 | $9.30 |
| 11.0% | $7.49 | $7.65 | $7.83 | $8.03 | $8.26 |
| 12.0% | $6.89 | $7.01 | $7.14 | $7.29 | $7.46 |
About UiPath Inc.
UiPath Inc. delivers a comprehensive automation ecosystem, specializing in Robotic Process Automation (RPA) solutions, with a significant presence in the United States, Romania, and Japan. The company's integrated software suite empowers organizations to design, administer, execute, interact with, evaluate, and oversee their automation initiatives. This robust platform seamlessly blends artificial intelligence with features such as desktop activity recording and in-depth analysis of both human actions and system logs. Through intuitive visualization tools within a centralized portal, users can effectively discover, analyze, and identify processes ripe for automation. It provides low-code development environments, enabling personnel across an organization to create both human-assisted and fully autonomous automations without needing prior programming knowledge. These automation bots can be deployed for interactive use or run independently in the background, leveraging native connectors for integration with common line-of-business applications. UiPath also offers centralized tools for managing, testing, and deploying automations and machine learning models enterprise-wide, and supports the orchestration of complex, long-running processes that coordinate work between robots and humans. Moreover, the platform allows users to track, measure, and forecast automation performance, assisting businesses in ensuring compliance with industry standards. Beyond its core technology, the company provides essential maintenance and support services, along with professional services like training and implementation to facilitate smooth platform adoption. UiPath's diverse clientele includes entities in banking, healthcare, financial services, and government. Founded in 2005, UiPath Inc. maintains its headquarters in New York, New York.
- Sector
- Technology
- Industry
- Software - Infrastructure
- CEO
- Daniel Solomon Dines