investorscraft@gmail.com

Intrinsic ValueUiPath Inc. (PATH)

Previous Close$12.57
Intrinsic Value
Upside potential
Previous Close
$12.57

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

UiPath Inc. operates in the enterprise automation software industry, specializing in robotic process automation (RPA) and AI-driven workflow solutions. The company’s core revenue model is subscription-based, offering scalable platforms that enable businesses to automate repetitive tasks, streamline operations, and enhance productivity. UiPath serves a diverse clientele across sectors like finance, healthcare, and manufacturing, positioning itself as a leader in the rapidly expanding RPA market, which is driven by digital transformation and cost-efficiency demands. The company differentiates itself through a low-code/no-code approach, making automation accessible to non-technical users while maintaining robust capabilities for advanced developers. Its market position is reinforced by strategic partnerships, a comprehensive ecosystem of integrations, and a strong focus on innovation, including AI and machine learning enhancements. Despite competition from legacy software providers and emerging RPA players, UiPath’s first-mover advantage and extensive customer base provide a competitive edge in a high-growth sector.

Revenue Profitability And Efficiency

UiPath reported revenue of $1.43 billion for FY 2025, reflecting strong demand for its automation solutions. The company posted a net loss of $73.7 million, with diluted EPS of -$0.13, indicating ongoing investments in growth and R&D. Operating cash flow was robust at $320.6 million, demonstrating efficient cash generation despite profitability challenges. Capital expenditures were modest at $14.9 million, suggesting a capital-light business model.

Earnings Power And Capital Efficiency

UiPath’s earnings power is constrained by its current net loss, but its high-margin subscription revenue and scalable platform provide long-term profitability potential. The company’s capital efficiency is evident in its strong operating cash flow relative to revenue, highlighting effective working capital management and low incremental costs for revenue expansion.

Balance Sheet And Financial Health

UiPath maintains a solid balance sheet with $879.2 million in cash and equivalents, providing ample liquidity. Total debt stands at $77.8 million, indicating a conservative leverage profile. The company’s financial health is further supported by positive operating cash flow, positioning it well for continued growth and potential profitability improvements.

Growth Trends And Dividend Policy

UiPath’s revenue growth underscores its leadership in the expanding RPA market, though profitability remains a work in progress. The company does not pay dividends, reinvesting cash flows into product development and market expansion to capitalize on the high-growth automation opportunity.

Valuation And Market Expectations

UiPath’s valuation reflects investor optimism about its long-term growth potential in the RPA and AI-driven automation space. Market expectations are anchored on sustained revenue growth, margin expansion, and eventual profitability as the company scales its subscription base and operational efficiencies.

Strategic Advantages And Outlook

UiPath’s strategic advantages include its first-mover status, strong brand recognition, and a comprehensive product suite. The outlook is positive, with digital transformation trends and AI adoption likely to drive sustained demand. Execution on profitability and competitive positioning will be key to long-term success.

Sources

Company filings, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount