Company Valuation: GitLab Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 9,268 7,394 11,072 11,809 5,890 5,249 - -
Change - -20.22% 49.73% 6.66% -50.12% -10.88% - -
Enterprise Value (EV) 1 8,383 7,099 10,784 10,817 4,630 3,811 3,550 3,300
Change - -15.32% 51.91% 0.3% -57.19% -17.7% -6.83% -7.04%
P/E ratio -32.8x -42.6x -25.9x -3,638x -103x -64.3x -96.2x -269x
PBR 12.1x 9.06x 18.1x 15.3x 6.01x 4.87x 4.37x 3.85x
PEG - 1.1x -0x 36.6x -0x -1.5x 2.9x 4.2x
Capitalization / Revenue 36.7x 17.4x 19.1x 15.6x 6.17x 4.7x 4.06x 3.52x
EV / Revenue 33.2x 16.7x 18.6x 14.2x 4.85x 3.41x 2.75x 2.21x
EV / EBITDA -132x -84.6x 2,086x 134x 27.9x 26x 18.9x 13.9x
EV / EBIT -85.3x -81.5x -7,894x 139x 28.4x 27.6x 19.4x 14.5x
EV / FCF -157x -85x 322x 90.1x 21.1x 17.5x 12.6x 8.64x
FCF Yield -0.64% -1.18% 0.31% 1.11% 4.74% 5.72% 7.93% 11.6%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.95 -1.16 -2.75 -0.02 -0.34 -0.4832 -0.323 -0.1157
Distribution rate - - - - - - - -
Net sales 1 252.7 424.3 579.9 759.2 955.2 1,118 1,293 1,492
EBITDA 1 -63.71 -83.91 5.169 80.51 166 146.7 187.4 237.4
EBIT 1 -98.28 -87.14 -1.366 77.65 162.8 138.1 182.8 227.3
Net income 1 -155.1 -172.3 -424.2 -2.434 -55.96 -78.05 -59.03 -6.48
Net Debt 1 -884.7 -295.4 -288 -992.4 -1,260 -1,439 -1,699 -1,949
Reference price 2 64.01 49.41 71.11 72.76 34.98 31.08 31.08 31.08
Nbr of stocks (in thousands) 144,791 149,654 155,700 162,300 168,381 168,900 - -
Announcement Date 14/03/22 13/03/23 04/03/24 03/03/25 03/03/26 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-64.33x3.41x25.97x-.--% 5.25B
23.75x9.14x15.18x0.9% 3,059B
100.73x40.9x68.39x-.--% 327B
115.77x34.39x116.38x0.15% 116B
87.75x17.61x38.42x-.--% 109B
176.66x10.12x25.82x-.--% 90.66B
27.81x1.42x11.02x-.--% 51.75B
123.25x4.51x23.01x-.--% 39.46B
100.45x5.22x25.35x-.--% 32.26B
20.55x3.76x10.48x1.4% 30.26B
Average 71.24x 13.05x 36.00x 0.25% 386.01B
Weighted average by Cap. 40.00x 12.61x 23.72x 0.72%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. GTLB Stock
  4. Valuation GitLab Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
BENEFIT NOW