UiPath Inc. (PATH) Nathan Winklepleck, CFA's Nathan's Discounted Free Cash Flow - Discounting Cash Flows
PATH
UiPath Inc.
PATH (NYSE)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Nathan's Discounted Free Cash Flow Model

The Discounted Free Cash Flow (DCF) model calculates the value of a company by estimating its future Free Cash Flows to the Firm (FCFF) and discounting them to their present value. The value of a share is then derived by adjusting for net debt and dividing by the number of shares outstanding.

Check out Nathan's YouTube Channel

Interactive Assumptions

Discount Rate

Discount Rate

Discount Rate = 10 Year Treasury Note Yield + 4%

Growth In Perpetuity

Growth in Perpetuity

The rate at which the company's free cash flow is assumed to grow indefinitely. By default, this rate equals the yield of the U.S. 10-Year Treasury Bond.

Historical Years

Historical Years

The number of years of historical data used to calculate averages and trends for analysis.

Projection Years

Projection Years

The number of years into the future for which the analysis projects financial performance and metrics.

Revenue Growth Rate

Revenue Growth Rate

The annual growth rate applied to projected revenue, starting from the second projection year onward.

Operating Cash Flow Margin

Operating Cash Flow Margin

Projected Operating Cash Flow = Projected Revenue * Operating Cash Flow Margin

This margin represents the percentage of revenue used to estimate future Operating Cash Flow.

Capital Expenditure Margin

Capital Expenditure Margin

Projected Free Cash Flow = Projected Operating Cash Flow - Projected Revenue * Capital Expenditure Margin

This margin is used to estimate future capital expenditures as a percentage of revenue, which in turn is subtracted from Operating Cash Flow to calculate Free Cash Flow.

Results

Terminal Value -25.35 Bil. USD
Discounted Terminal Value -11.49 Bil. USD
Sum of Discounted Free Cash Flow -3.72 Bil. USD
Enterprise Value -15.2 Bil. USD
Cash and Equivalents 743.7 Mil. USD
Total Debt 72.02 Mil. USD
Equity Value -13.88 Bil. USD
Shares Outstanding 538.9 Mil. USD
Estimated Value per Share -25.75 USD
Yield of the U.S. 10 Year Treasury Note 4.24%
Average Cash from Operating Activities Margin -6.05%
Average Capital Expenditure Margin -1.94%

Monetary values in USD

Edit Chart Values 2026-01-31 2027-01-31 2028-01-31 2029-01-31 2030-01-31 2031-01-31 2032-01-31 2033-01-31 2034-01-31 2035-01-31

Monetary values in USD

amounts except #

2026
Jan 31
2027
Jan 31
2028
Jan 31
2029
Jan 31
2030
Jan 31
2031
Jan 31
2032
Jan 31
2033
Jan 31
2034
Jan 31
2035
Jan 31
Revenue 2,071 2,907 3,950 5,187 6,578 8,045 9,476 10,734 11,674 12,169
Revenue Growth Rate 44.88% 40.36% 35.85% 31.33% 26.82% 22.3% 17.79% 13.27% 8.76% 4.24%
Operating Cash Flow -125.4 -176 -239.1 -314 -398.2 -487 -573.6 -649.7 -706.6 -736.6
Operating Cash Flow Margin -6.05% -6.05% -6.05% -6.05% -6.05% -6.05% -6.05% -6.05% -6.05% -6.05%
Capital Expenditure -40.22 -56.46 -76.7 -100.7 -127.7 -156.2 -184 -208.5 -226.7 -236.3
Capital Expenditure Margin -1.94% -1.94% -1.94% -1.94% -1.94% -1.94% -1.94% -1.94% -1.94% -1.94%
Free Cash Flow -165.6 -232.4 -315.8 -414.7 -525.9 -643.2 -757.6 -858.2 -933.3 -972.9
Free Cash Flow Margin -7.99% -7.99% -7.99% -7.99% -7.99% -7.99% -7.99% -7.99% -7.99% -7.99%
Compounded Discount Rate 0.261% 8.52% 17.46% 27.17% 37.65% 48.99% 61.27% 74.6% 88.98% 104.6%
Discounted Free Cash Flow -165.2 -214.2 -268.8 -326.1 -382.1 -431.7 -469.8 -491.5 -493.9 -475.6

Monetary values in USD

amounts except #

Average LTM
Jan 19
2025
Jan 31
2024
Jan 31
2023
Jan 31
2022
Jan 31
2021
Jan 31
2020
Jan 31
2019
Jan 31
Revenue 916.7 1,553 1,430 1,308 1,059 892.3 607.6 336.2 148.5
Revenue Growth Rate 45.44% 8.63% 9.3% 23.57% 18.64% 46.84% 80.76% 126.4% 49.4%
Cost of Revenue 152.6 261.6 246.9 195.9 180.1 168.9 65.86 59.41 42.33
Gross Profit 764.1 1,292 1,183 1,112 878.5 723.4 541.8 276.8 106.1
Gross Margin 82.24% 83.16% 82.73% 85.02% 82.99% 81.07% 89.16% 82.33% 71.49%
Operating Income -256.4 10.08 -162.6 -164.7 -348.3 -500.9 -110.3 -517.3 -257.2
Operating Margin -57.2% 0.649% -11.37% -12.59% -32.9% -56.14% -18.16% -153.9% -173.2%
Net Income -207.7 229.7 -73.69 -89.88 -328.4 -525.6 -92.39 -519.9 -261.6
Net Margin -54.16% 14.79% -5.16% -6.87% -31.02% -58.91% -15.21% -154.7% -176.2%
Cash from Operating Activities 79.91 334.9 320.6 299.1 -9.98 -54.96 29.18 -359.4
Cash from Operating Activities Margin -6.05% 21.57% 22.42% 22.86% -0.943% -6.16% 4.8% -106.9%
Capital Expenditure -15.24 -23.39 -14.92 -7.34 -23.82 -13.06 -3.19 -20.98
Free Cash Flow 64.67 311.6 305.6 291.7 -33.8 -68.02 25.98 -380.4
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program