UiPath Inc. — Beer Score
Key Financials
TTMDCF Valuation
Model Estimatevs $14.00 market price
Model output varies with assumptions. This is not a price target or investment recommendation.
What the Market Is Pricing In
Reverse DCFmarket is pricing into PATH
Reverse DCF finds the growth rate needed to justify the current market price using the same WACC and terminal growth assumptions. Not a prediction.
Sensitivity Analysis
WACC × GrowthHow the estimated intrinsic value changes with different WACC and growth assumptions.
Most scenarios suggest the stock trades above estimated intrinsic value.
| WACC \ Growth | 12% | 15% | 18% |
|---|---|---|---|
| 8.5% | $11 | $13 | $15 |
| 10.0% | $9 | $10 ← base | $11 |
| 11.5% | $7 | $8 | $9 |
Each cell shows estimated intrinsic value per share. Green = above current price (undervalued scenario). Red = below current price (overvalued scenario). Center cell = base case.
Score History — 90 Days
FreeUiPath Inc. Stock Valuation Analysis — Beer Score Breakdown
UiPath Inc.'s Beer Score of 71 means that, according to our DCF model, more than half of its current $14.00 stock price is supported by the company's existing fundamentals — revenue, earnings, free cash flow, and assets. The remaining 29% represents an estimated premium the market places on future growth expectations.
Investors buying at this level are betting that future earnings will grow fast enough to close the gap between price and our model estimated intrinsic value.
How Beer Score Is Calculated for PATH
We pull UiPath Inc.'s latest 10-K and 10-Q filings from SEC EDGAR, run a DCF analysis using a 10.0% WACC and 15% revenue growth rate over 5 years with 3% terminal growth, then compare the resulting model estimate ($10) against the current market price ($14.00). The Beer Score of 71 represents the ratio: $10 ÷ $14.00 = 71%. Model output varies with assumptions. Learn more about our methodology →
Important Information
Beer Score is an educational indicator, not investment advice. It measures the model-estimated gap between a stock's current market price and an estimated intrinsic value derived from public financial data. A low Beer Score does not mean "sell" and a high score does not mean "buy." Past Beer Score patterns do not predict future price movements. Model output varies with assumptions (WACC, growth rate, terminal growth, margins).
Prices shown are indicative reference prices for educational purposes only and are not sourced from an official exchange feed. Data sources include SEC EDGAR filings (10-K and 10-Q), indicative market price data, and proprietary DCF models. Scores update daily after market close. For the full ranking of all stocks, visit the Beer Score Heatmap or read Today's Foam Report.
Track PATH's Beer Score Over Time
Get daily score changes, alerts when foam levels shift, and full history charts with Pro.
View All Stocks → View All Stocks