UiPath Inc.

PATH

PATHUiPath Inc. US flag

New York Stock Exchange

10.94

USD

+0.39

- -

5.82BMarket Cap

Profitability (USD)

MCP API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-204.63	-13.44	-30.57	-12.37	-3.16	-2.53	9.34
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	71.49	82.33	89.16	81.07	82.99	85.02	82.73	83.17
EBITDA Margin (%)	-173.23	-149.22	-14.93	-54.5	-31.13	-10.87	-10.17	4.58
Operating Margin (%)	-173.23	-153.88	-18.16	-56.14	-32.9	-12.59	-11.37	3.52
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	121.24
Pretax Margin (%)	-174.34	-153.84	-15.58	-57.26	-30	-5.8	-5.46	6.25
Profit Margin (%)	-176.24	-154.67	-15.21	-58.91	-31.02	-6.87	-5.15	17.53
Net Income to Common Margin (%)	-176.24	-154.67	-15.21	-58.91	-31.02	-6.87	-5.15	17.53
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

MCP API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Total Debt	- -	26	20	51	63	67	78	81
ST Debt	- -	6	6	2	7	8	4	10
LT Debt	- -	20	14	50	56	59	74	71
Total Debt/EBITDA	- -	-0.05	-0.22	-0.11	-0.19	-0.47	-0.54	1.1
Net Debt/EBITDA	- -	0.46	3.94	3.64	4.25	7.47	6.05	-11.82
Total Debt/EBIT	- -	-0.05	-0.18	-0.1	-0.18	-0.41	-0.48	1.43
Net Debt/EBIT	- -	0.45	3.24	3.53	4.03	6.45	5.41	-15.35
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	-172.77	-111.99	-58.15	-66.7	-64.78	-69.38	-53.65
Long-Term Debt/Equity (%)	- -	- -	- -	2.59	2.94	2.91	4.02	3.41
Long-Term Debt/Capital (%)	- -	-2.39	-1.49	-3.45	-3.21	-3.18	-3.89	-4.37
Long-Term Debt/Total Assets (%)	- -	4.01	1.63	1.94	2.06	1.99	2.59	2.23
Total Debt/Equity (%)	- -	-3.28	-2.5	2.67	3.3	3.33	4.22	3.9
Total Debt/Capital (%)	- -	-3.08	-2.11	-3.56	-3.6	-3.63	-4.07	-5
Total Debt/Total Assets (%)	- -	5.17	2.32	2	2.32	2.27	2.72	2.56
Net Debt to Equity	- -	29.07	44.51	-92.03	-73.02	-52.66	-47.63	-41.83
Net Debt/Capital (%)	- -	21.44	27.35	55.04	44.33	36.5	31.52	34.91
EBITDA	-257	-502	-91	-486	-330	-142	-145	74
EBITDA-CapEx	-257	-517	-93	-496	-353	-149	-160	55
Operating Income (Loss)	-257	-517	-110	-501	-348	-165	-163	57

Liquidity (USD)

MCP API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Cash Ratio	- -	0.97	1.26	3.54	2.8	2.64	2.04	1.63
Current Ratio	- -	1.68	2.01	4.32	3.74	3.63	2.93	2.48
Quick Ratio	- -	1.47	1.86	4.16	3.51	3.37	2.72	2.27
CFO/Avg Current Liab	- -	-3.01	0.1	-0.12	-0.02	0.45	0.42	0.44
Common Equity/Total Assets	- -	-172.77	-111.99	-58.15	-66.7	-64.78	-69.38	-53.65
Long-Term Debt/Equity (%)	- -	- -	- -	2.59	2.94	2.91	4.02	3.41
Long-Term Debt/Capital (%)	- -	-2.39	-1.49	-3.45	-3.21	-3.18	-3.89	-4.37
Long-Term Debt/Total Assets (%)	- -	4.01	1.63	1.94	2.06	1.99	2.59	2.23
Total Debt/Equity (%)	- -	-3.28	-2.5	2.67	3.3	3.33	4.22	3.9
Total Debt/Capital (%)	- -	-3.08	-2.11	-3.56	-3.6	-3.63	-4.07	-5
Total Debt/Total Assets (%)	- -	5.17	2.32	2	2.32	2.27	2.72	2.56
CFO/Total Liabilities	- -	-27.49	1.75	-8.45	-1.22	31.86	31.44	33.85
CFO/CapEx	- -	-22.82	14.94	-5.44	-0.42	40.74	21.48	19.49
Altman's Z-Score	- -	-5.11	-0.81	15.02	5.97	8.4	4.67	4.04

Working Capital (USD)

MCP API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Accounts Receivable Turnover	- -	7.23	4.58	4.21	3.38	3.23	3.22	3.43
Days Sales Outstanding	- -	50.49	79.68	86.78	107.96	113.08	113.28	106.45
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	25.78	11.67	18.56	17.65	31.76	13.48	12.51
Accounts Payable Turnover Days	- -	14.16	31.29	19.67	20.68	11.49	27.07	29.19
Cash Conversion Cycle	- -	36.34	48.39	67.11	87.27	101.59	86.21	77.26
Inventory to Cash Days	- -	50.49	79.68	86.78	107.96	113.08	113.28	106.45
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

MCP API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Market Capitalization	- -	- -	- -	16,607	8,418	12,957	7,962	6,775
- Cash & Cash Equivalents	- -	232	358	1,769	1,402	1,062	879	871
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	26	20	51	63	67	78	81
Enterprise Value	- -	-206	-440	14,794	6,724	11,145	6,411	5,384
Total Capital	- -	-852	-950	-1,445	-1,761	-1,847	-1,910	-1,624
Total Debt/Capital (%)	- -	-3.08	-2.11	-3.56	-3.6	-3.63	-4.07	-5
Total Debt / EV	- -	-0.13	-0.05	- -	0.01	0.01	0.01	0.02
EV/Sales	- -	- -	- -	16.58	6.35	8.52	4.48	3.34
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	73.02
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	94.85
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	37.26	20	14.5
EV/Free Cash Flow to Firm	- -	- -	- -	- -	486.06	36.37	19.11	13.8
Diluted Market Cap	- -	- -	- -	16,607	8,418	12,957	7,962	6,860
Diluted Enterprise Value	- -	-206	-338	14,890	7,079	11,963	7,161	6,070
EV per Share	- -	- -	- -	32.54	12.27	19.77	11.45	10
TTM Sales	148	336	608	892	1,059	1,308	1,430	1,611
TTM EBITDA	-257	-502	-91	-486	-330	-142	-145	74
TTM Operating Income	-257	-517	-110	-501	-348	-165	-163	57
TTM Cash Flow to Firm	- -	-359	29	-55	-10	299	321	371
TTM Free Cash Flow to Firm	- -	-344	31	-45	14	306	335	390

Multiples (USD)

MCP API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Price/Free Cash Flow	- -	- -	- -	-370.26	608.47	42.29	23.73	17.58
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	94.85
Enterprise Value	- -	-206	-440	14,794	6,724	11,145	6,411	5,384
Low Price	- -	- -	- -	31.47	10.4	12.38	10.37	9.38
EV/Sales	- -	- -	- -	16.58	6.35	8.52	4.48	3.34
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	73.02
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	24
Price/Earnings Average	- -	- -	- -	-50	-31.09	-110.36	-119.27	25.18
Price/Earnings High	- -	- -	- -	-77.85	-65.09	-166.43	-211.76	37.82
Price/Earnings Low	- -	- -	- -	-27.22	-17.35	-77.63	-78.79	17.88
Price/Book Value	- -	- -	- -	-11.1	-4.61	-6.77	-4.01	-3.97
Price/Book Value Average	- -	- -	- -	-17.57	-5.6	-5.18	-4.42	-4.17
Price/Book Value High	- -	- -	- -	-27.35	-11.72	-7.81	-7.85	-6.26
Price/Book Value Low	- -	- -	- -	-9.56	-3.12	-3.65	-2.92	-2.96
Price/Tangible Book Value	- -	- -	- -	8.97	4.65	6.78	4.55	3.5
Price/Tangible Book Value Average	- -	- -	- -	14.19	5.64	5.19	5.02	3.67
Price/Tangible Book Value High	- -	- -	- -	22.1	11.81	7.82	8.91	5.51
Price/Tangible Book Value Low	- -	- -	- -	7.73	3.15	3.65	3.32	2.61
Price/Sales	- -	- -	- -	18.61	7.95	9.91	5.57	4.21
Price/Sales Average	- -	- -	- -	29.45	9.64	7.58	6.15	4.41
Price/Sales High	- -	- -	- -	45.86	20.19	11.44	10.92	6.63
Price/Sales Low	- -	- -	- -	16.03	5.38	5.33	4.06	3.13
Price/Cash Flow	- -	- -	- -	-302.16	-843.36	43.32	24.84	18.25
Price/Cash Flow Average	- -	- -	- -	-478.08	-1,022.68	33.17	27.42	19.15
Price/Cash Flow High	- -	- -	- -	-744.43	-2,141.35	50.02	48.68	28.76
Price/Cash Flow Low	- -	- -	- -	-260.3	-570.81	23.33	18.11	13.6
Price/Free Cash Flow Average	- -	- -	- -	-585.84	737.85	32.37	26.2	18.44
Price/Free Cash Flow High	- -	- -	- -	-912.23	1,544.95	48.82	46.52	27.7
Price/Free Cash Flow Low	- -	- -	- -	-318.98	411.83	22.77	17.31	13.1
EV/Sales Average	- -	- -	- -	27.53	8.38	6.82	5.59	3.92
EV/Sales High	- -	- -	- -	43.93	18.93	10.68	10.35	6.14
EV/Sales Low	- -	- -	- -	14.11	4.12	4.57	3.5	2.64
EV/EBITDA Average	- -	0.41	3.72	-50.51	-26.91	-62.79	-54.96	85.7
EV/EBITDA High	- -	0.41	3.72	-80.62	-60.79	-98.26	-101.86	134.09
EV/EBITDA Low	- -	0.41	3.72	-25.89	-13.23	-42.1	-34.44	57.75
EV/EBIT Average	- -	0.4	3.06	-49.03	-25.46	-54.18	-49.14	111.32
EV/EBIT High	- -	0.4	3.06	-78.25	-57.52	-84.78	-91.06	174.18
EV/EBIT Low	- -	0.4	3.06	-25.13	-12.51	-36.32	-30.79	75.01
Last Price	- -	- -	- -	36.53	15.36	22.98	14.22	12.59
High Price	- -	- -	- -	90	39	26.53	27.87	19.84
Enterprise Value Average	- -	-206	-338	24,559	8,869	8,924	7,988	6,318
Enterprise Value High	- -	-206	-338	39,199	20,034	13,964	14,804	9,886
Enterprise Value Low	- -	-206	-338	12,590	4,359	5,983	5,005	4,258

Profitability (USD)

MCP API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-204.63	-13.44	-30.57	-12.37	-3.16	-2.53	9.34
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	71.49	82.33	89.16	81.07	82.99	85.02	82.73	83.17
EBITDA Margin (%)	-173.23	-149.22	-14.93	-54.5	-31.13	-10.87	-10.17	4.58
Operating Margin (%)	-173.23	-153.88	-18.16	-56.14	-32.9	-12.59	-11.37	3.52
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	121.24
Pretax Margin (%)	-174.34	-153.84	-15.58	-57.26	-30	-5.8	-5.46	6.25
Profit Margin (%)	-176.24	-154.67	-15.21	-58.91	-31.02	-6.87	-5.15	17.53
Net Income to Common Margin (%)	-176.24	-154.67	-15.21	-58.91	-31.02	-6.87	-5.15	17.53
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

MCP API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Total Debt	- -	26	20	51	63	67	78	81
ST Debt	- -	6	6	2	7	8	4	10
LT Debt	- -	20	14	50	56	59	74	71
Total Debt/EBITDA	- -	-0.05	-0.22	-0.11	-0.19	-0.47	-0.54	1.1
Net Debt/EBITDA	- -	0.46	3.94	3.64	4.25	7.47	6.05	-11.82
Total Debt/EBIT	- -	-0.05	-0.18	-0.1	-0.18	-0.41	-0.48	1.43
Net Debt/EBIT	- -	0.45	3.24	3.53	4.03	6.45	5.41	-15.35
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	-172.77	-111.99	-58.15	-66.7	-64.78	-69.38	-53.65
Long-Term Debt/Equity (%)	- -	- -	- -	2.59	2.94	2.91	4.02	3.41
Long-Term Debt/Capital (%)	- -	-2.39	-1.49	-3.45	-3.21	-3.18	-3.89	-4.37
Long-Term Debt/Total Assets (%)	- -	4.01	1.63	1.94	2.06	1.99	2.59	2.23
Total Debt/Equity (%)	- -	-3.28	-2.5	2.67	3.3	3.33	4.22	3.9
Total Debt/Capital (%)	- -	-3.08	-2.11	-3.56	-3.6	-3.63	-4.07	-5
Total Debt/Total Assets (%)	- -	5.17	2.32	2	2.32	2.27	2.72	2.56
Net Debt to Equity	- -	29.07	44.51	-92.03	-73.02	-52.66	-47.63	-41.83
Net Debt/Capital (%)	- -	21.44	27.35	55.04	44.33	36.5	31.52	34.91
EBITDA	-257	-502	-91	-486	-330	-142	-145	74
EBITDA-CapEx	-257	-517	-93	-496	-353	-149	-160	55
Operating Income (Loss)	-257	-517	-110	-501	-348	-165	-163	57

Liquidity (USD)

MCP API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Cash Ratio	- -	0.97	1.26	3.54	2.8	2.64	2.04	1.63
Current Ratio	- -	1.68	2.01	4.32	3.74	3.63	2.93	2.48
Quick Ratio	- -	1.47	1.86	4.16	3.51	3.37	2.72	2.27
CFO/Avg Current Liab	- -	-3.01	0.1	-0.12	-0.02	0.45	0.42	0.44
Common Equity/Total Assets	- -	-172.77	-111.99	-58.15	-66.7	-64.78	-69.38	-53.65
Long-Term Debt/Equity (%)	- -	- -	- -	2.59	2.94	2.91	4.02	3.41
Long-Term Debt/Capital (%)	- -	-2.39	-1.49	-3.45	-3.21	-3.18	-3.89	-4.37
Long-Term Debt/Total Assets (%)	- -	4.01	1.63	1.94	2.06	1.99	2.59	2.23
Total Debt/Equity (%)	- -	-3.28	-2.5	2.67	3.3	3.33	4.22	3.9
Total Debt/Capital (%)	- -	-3.08	-2.11	-3.56	-3.6	-3.63	-4.07	-5
Total Debt/Total Assets (%)	- -	5.17	2.32	2	2.32	2.27	2.72	2.56
CFO/Total Liabilities	- -	-27.49	1.75	-8.45	-1.22	31.86	31.44	33.85
CFO/CapEx	- -	-22.82	14.94	-5.44	-0.42	40.74	21.48	19.49
Altman's Z-Score	- -	-5.11	-0.81	15.02	5.97	8.4	4.67	4.04

Working Capital (USD)

MCP API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Accounts Receivable Turnover	- -	7.23	4.58	4.21	3.38	3.23	3.22	3.43
Days Sales Outstanding	- -	50.49	79.68	86.78	107.96	113.08	113.28	106.45
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	25.78	11.67	18.56	17.65	31.76	13.48	12.51
Accounts Payable Turnover Days	- -	14.16	31.29	19.67	20.68	11.49	27.07	29.19
Cash Conversion Cycle	- -	36.34	48.39	67.11	87.27	101.59	86.21	77.26
Inventory to Cash Days	- -	50.49	79.68	86.78	107.96	113.08	113.28	106.45
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

MCP API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Market Capitalization	- -	- -	- -	16,607	8,418	12,957	7,962	6,775
- Cash & Cash Equivalents	- -	232	358	1,769	1,402	1,062	879	871
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	26	20	51	63	67	78	81
Enterprise Value	- -	-206	-440	14,794	6,724	11,145	6,411	5,384
Total Capital	- -	-852	-950	-1,445	-1,761	-1,847	-1,910	-1,624
Total Debt/Capital (%)	- -	-3.08	-2.11	-3.56	-3.6	-3.63	-4.07	-5
Total Debt / EV	- -	-0.13	-0.05	- -	0.01	0.01	0.01	0.02
EV/Sales	- -	- -	- -	16.58	6.35	8.52	4.48	3.34
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	73.02
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	94.85
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	37.26	20	14.5
EV/Free Cash Flow to Firm	- -	- -	- -	- -	486.06	36.37	19.11	13.8
Diluted Market Cap	- -	- -	- -	16,607	8,418	12,957	7,962	6,860
Diluted Enterprise Value	- -	-206	-338	14,890	7,079	11,963	7,161	6,070
EV per Share	- -	- -	- -	32.54	12.27	19.77	11.45	10
TTM Sales	148	336	608	892	1,059	1,308	1,430	1,611
TTM EBITDA	-257	-502	-91	-486	-330	-142	-145	74
TTM Operating Income	-257	-517	-110	-501	-348	-165	-163	57
TTM Cash Flow to Firm	- -	-359	29	-55	-10	299	321	371
TTM Free Cash Flow to Firm	- -	-344	31	-45	14	306	335	390

Multiples (USD)

MCP API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Price/Free Cash Flow	- -	- -	- -	-370.26	608.47	42.29	23.73	17.58
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	94.85
Enterprise Value	- -	-206	-440	14,794	6,724	11,145	6,411	5,384
Low Price	- -	- -	- -	31.47	10.4	12.38	10.37	9.38
EV/Sales	- -	- -	- -	16.58	6.35	8.52	4.48	3.34
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	73.02
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	24
Price/Earnings Average	- -	- -	- -	-50	-31.09	-110.36	-119.27	25.18
Price/Earnings High	- -	- -	- -	-77.85	-65.09	-166.43	-211.76	37.82
Price/Earnings Low	- -	- -	- -	-27.22	-17.35	-77.63	-78.79	17.88
Price/Book Value	- -	- -	- -	-11.1	-4.61	-6.77	-4.01	-3.97
Price/Book Value Average	- -	- -	- -	-17.57	-5.6	-5.18	-4.42	-4.17
Price/Book Value High	- -	- -	- -	-27.35	-11.72	-7.81	-7.85	-6.26
Price/Book Value Low	- -	- -	- -	-9.56	-3.12	-3.65	-2.92	-2.96
Price/Tangible Book Value	- -	- -	- -	8.97	4.65	6.78	4.55	3.5
Price/Tangible Book Value Average	- -	- -	- -	14.19	5.64	5.19	5.02	3.67
Price/Tangible Book Value High	- -	- -	- -	22.1	11.81	7.82	8.91	5.51
Price/Tangible Book Value Low	- -	- -	- -	7.73	3.15	3.65	3.32	2.61
Price/Sales	- -	- -	- -	18.61	7.95	9.91	5.57	4.21
Price/Sales Average	- -	- -	- -	29.45	9.64	7.58	6.15	4.41
Price/Sales High	- -	- -	- -	45.86	20.19	11.44	10.92	6.63
Price/Sales Low	- -	- -	- -	16.03	5.38	5.33	4.06	3.13
Price/Cash Flow	- -	- -	- -	-302.16	-843.36	43.32	24.84	18.25
Price/Cash Flow Average	- -	- -	- -	-478.08	-1,022.68	33.17	27.42	19.15
Price/Cash Flow High	- -	- -	- -	-744.43	-2,141.35	50.02	48.68	28.76
Price/Cash Flow Low	- -	- -	- -	-260.3	-570.81	23.33	18.11	13.6
Price/Free Cash Flow Average	- -	- -	- -	-585.84	737.85	32.37	26.2	18.44
Price/Free Cash Flow High	- -	- -	- -	-912.23	1,544.95	48.82	46.52	27.7
Price/Free Cash Flow Low	- -	- -	- -	-318.98	411.83	22.77	17.31	13.1
EV/Sales Average	- -	- -	- -	27.53	8.38	6.82	5.59	3.92
EV/Sales High	- -	- -	- -	43.93	18.93	10.68	10.35	6.14
EV/Sales Low	- -	- -	- -	14.11	4.12	4.57	3.5	2.64
EV/EBITDA Average	- -	0.41	3.72	-50.51	-26.91	-62.79	-54.96	85.7
EV/EBITDA High	- -	0.41	3.72	-80.62	-60.79	-98.26	-101.86	134.09
EV/EBITDA Low	- -	0.41	3.72	-25.89	-13.23	-42.1	-34.44	57.75
EV/EBIT Average	- -	0.4	3.06	-49.03	-25.46	-54.18	-49.14	111.32
EV/EBIT High	- -	0.4	3.06	-78.25	-57.52	-84.78	-91.06	174.18
EV/EBIT Low	- -	0.4	3.06	-25.13	-12.51	-36.32	-30.79	75.01
Last Price	- -	- -	- -	36.53	15.36	22.98	14.22	12.59
High Price	- -	- -	- -	90	39	26.53	27.87	19.84
Enterprise Value Average	- -	-206	-338	24,559	8,869	8,924	7,988	6,318
Enterprise Value High	- -	-206	-338	39,199	20,034	13,964	14,804	9,886
Enterprise Value Low	- -	-206	-338	12,590	4,359	5,983	5,005	4,258

Shares Outstanding	- -	519	519	541	557	569	554	537
Diluted Weighted Avg Shares	492	492	519	455	548	564	560	545
Basic Weighted Avg Shares	492	492	519	455	548	564	560	538
Revenue per Share	0.3	0.68	1.17	1.96	1.93	2.32	2.55	2.99
EBITDA per Share	-0.52	-1.02	-0.17	-1.07	-0.6	-0.25	-0.26	0.14
Operating Income per Share	-0.52	-1.05	-0.21	-1.1	-0.64	-0.29	-0.29	0.11
Basic EPS, GAAP	-0.53	-1.06	-0.18	-1.16	-0.6	-0.16	-0.13	0.52
Basic EPS from Cont Ops	-0.53	-1.06	-0.18	-1.16	-0.6	-0.16	-0.13	0.52
Diluted EPS, GAAP	-0.53	-1.06	-0.18	-1.16	-0.6	-0.16	-0.13	0.52
Diluted EPS from Cont Ops	-0.53	-1.06	-0.18	-1.16	-0.6	-0.16	-0.13	0.52
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	-0.73	0.06	-0.12	-0.02	0.53	0.57	0.69
Free Cash Flow per Basic Share	- -	-0.76	0.05	-0.14	-0.06	0.52	0.55	0.65
Cash & Equivalents per Share	- -	0.47	0.89	4.1	3.21	3.33	2.91	2.74
Book Value per Share	- -	-1.78	-1.87	-3.29	-3.33	-3.39	-3.55	-3.17
Tangible Book Value per Share	- -	-1.7	-1.62	4.07	3.3	3.39	3.13	3.6

UiPath Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)