UiPath Inc. (PATH) Two-Stage Excess Return Model - 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.

Two-Stage Excess Return Model

Used to estimate the value of companies based on two stages of growth. An initial period of high growth, represented by [Sum of discounted excess returns in Growth Stage], followed by a period of stable growth, represented by [Discounted excess return in terminal stage]. Excess Return models are better suited to calculate the intrinsic value of a financial company than an enterprise valuation model (such as the Discounted Free Cash Flow Model).

Read more: GitHub Documentation

Interactive Assumptions

Discount Rate

Discount Rate

Discount Rate = Cost of Equity = Risk Free Rate + Beta * Market Premium

The cost of equity is the theoretical rate of return that an equity investment should generate. It is calculated using the CAPM formula.

Read More

↳ Beta

Beta

Beta is a value that measures the price fluctuations (volatility) of a stock with respect to fluctuations in the overall stock market.

↳ Risk Free Rate

Risk-Free Rate

The risk-free rate represents the interest an investor would expect from an absolutely risk-free investment over a specified period of time. By default, it is equal to the current yield of the U.S. 10 Year Treasury Bond.

↳ Market Premium

Market Premium

Market risk premium represents the excess returns over the risk-free rate that investors expect for taking on the incremental risks connected to the equities market.

High Growth Years

High Growth Years

The estimated number of years during which the company is expected to experience high growth. After this period, the company will transition to a stable growth phase.

Stable Return On Equity

Stable Return on Equity

The stable Return On Equity (ROE) estimated after the last projected period.

Stable Growth In Perpetuity

Stable Growth in Perpetuity

The stable rate at which the company's book value is assumed to grow in perpetuity after the last projected period.

Historical Years

Historical Years

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

Results

Estimated Value 2.37 USD
Book value of equity invested 3.1 USD
Sum of discounted excess returns in Growth Stage -0.137 USD
Terminal stage EPS 0.349 USD
Terminal stage Book Value 4.37 USD
Terminal stage Equity Cost 0.39 USD
Discounted excess return in terminal stage -0.588 USD
Excess Returns in the Terminal Stage -0.901 USD
Terminal Cost of Equity (the discount rate) 8.92%
Terminal year's excess return -0.041 USD
Average historical Return on Equity 7.98%
Average historical Payout Ratio
Payout Ratio in stable stage 45.48%
Yield of the U.S. 10 Year Treasury Bond 4.35%

Historical and Forecasted Data

Monetary values are in USD

Edit Chart Values 2026 2027 2028 2029 2030

amounts of USD except for #

2025 LTM 2026 2027 2028 2029 2030
Beginning Book Value 3.58 3.3 3.3 3.54 3.77 3.98 4.19
Ending Book Value 3.3 3.1 3.54 3.77 3.98 4.19 4.37
EPS -0.13 -0.121 0.263 0.282 0.301 0.318 0.334
Return on Equity -3.65% -3.66% 7.98% 7.98% 7.98% 7.98% 7.98%
Dividend per Share
0.024 0.051 0.082 0.116 0.152
Payout Ratio 9.1% 9.1% 9.1% 18.19% 27.29% 36.39% 45.48%
Retained Earnings
0.239 0.231 0.219 0.202 0.182
Equity Cost 0.319 0.294 0.294 0.315 0.336 0.356 0.374
Cost of Equity 8.92% 8.92% 8.92% 8.92% 8.92% 8.92% 8.92%
Excess Return -0.449 -0.415 -0.031 -0.033 -0.036 -0.038 -0.039
Discounted Excess Return
-0.029 -0.028 -0.027 -0.027 -0.026

amounts of USD except for #

Average LTM 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016
Net Income -244.9 -67.51 -73.69 -89.88 -328.4 -525.6 -92.39 -519.9 -261.6
Total Stockholders Equity 1,114 1,698 1,846 2,016 1,920 1,922 -803.7 -799.5
Return on Equity 7.98% -3.66% -3.65% -4.68% -17.08% 65.4% 11.56% 7.98% 7.98% 7.98% 7.98% 7.98%
Dividends Paid to Common Shareholders
Payout Ratio 9.1% 9.1% 9.1% 9.1% 9.1% 9.1% 9.1% 9.1% 9.1% 9.1% 9.1% 9.1%
Shares Outstanding 539.9 548.5 559.9 563.9 548 541.2 519.2 519.2 519.2
Earnings per Share -0.458 -0.121 -0.13 -0.16 -0.6 -0.97 -0.18 -1 -0.5
Dividend per Share
Dividend Growth Rate
Book Value 1.99 3.1 3.3 3.58 3.5 3.55 -1.55 -1.54
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