UiPath Inc. logo
UiPath Inc. (PATH)
Compare

UiPath Inc. (PATH) DCF Valuation

Price is INSIDE the estimated range
$8.69
$23.17
Estimated fair value
$10.75
Today's price

Two independent models estimate UiPath Inc.'s fair value between $8.69 (conservative case) and $23.17 (analyst consensus).

What would today's price require?

Growth the price assumes+8.5%/yr
Actual growth, last 5 years+65.3%/yr

$10.75 is justified only if free cash flow grows about +8.5% a year for the next decade — slower than the company has actually grown.

Current Price

$10.75

Fair-Value Range

$8.69 – $23.17

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.

5%/yr
Historical FCF CAGR: 3Y 58.5% · 5Y 65.3%
10%
2.5%
10yr

Base inputs: FCF $228.9M · 0.53B shares · net cash $871.2M

Estimated Fair Value

$8.69

-19.1% vs $10.75

Current price$10.75
Analyst DCF (FMP)$23.17

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.

New York City, NY
3,868 employees
Technology / Software - Infrastructure
Sector
Technology
Industry
Software - Infrastructure
CEO
Daniel Solomon Dines