Company Valuation: GitLab Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 9,268 7,394 11,072 11,809 6,036 - -
Change - -20.22% 49.73% 6.66% -48.88% - -
Enterprise Value (EV) 1 8,383 7,099 10,784 10,817 4,804 4,558 4,276
Change - -15.32% 51.91% 0.3% -55.58% -5.13% -6.18%
P/E ratio -32.8x -42.6x -25.9x -3,638x -85.8x -129x -121x
PBR 12.1x 9.06x 18.1x 15.3x 6.24x 5.28x 4.42x
PEG 0.7x 1.1x -0x 36.6x -0x 3.8x -19.14x
Capitalization / Revenue 36.7x 17.4x 19.1x 15.6x 6.37x 5.35x 4.52x
EV / Revenue 33.2x 16.7x 18.6x 14.2x 5.07x 4.04x 3.2x
EV / EBITDA -132x -84.6x 2,086x 134x 30.5x 24.4x 17.9x
EV / EBIT -85.3x -81.5x -7,894x 139x 32.4x 24.7x 17.9x
EV / FCF -157x -85x 322x 90.1x 23.2x 18.2x 13.3x
FCF Yield -0.64% -1.18% 0.31% 1.11% 4.31% 5.49% 7.52%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -1.95 -1.16 -2.75 -0.02 -0.4212 -0.28 -0.2977
Distribution rate - - - - - - -
Net sales 1 252.7 424.3 579.9 759.2 947.1 1,129 1,336
EBITDA 1 -63.71 -83.91 5.169 80.51 157.6 186.6 238.8
EBIT 1 -98.28 -87.14 -1.366 77.65 148.4 184.5 239.3
Net income 1 -155.1 -172.3 -424.2 -2.434 -72.42 -54.22 -46.55
Net Debt 1 -884.7 -295.4 -288 -992.4 -1,232 -1,478 -1,760
Reference price 2 64.01 49.41 71.11 72.76 36.16 36.16 36.16
Nbr of stocks (in thousands) 144,791 149,654 155,700 162,300 168,381 - -
Announcement Date 3/14/22 3/13/23 3/4/24 3/3/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-85.1x5.07x30.49x-.--% 6.04B
29.85x10.51x17.27x0.76% 3,498B
310.55x95.21x192.2x-.--% 427B
186.33x10.99x24.11x-.--% 97.92B
277.5x88.31x266.6x0.1% 85.11B
82.62x16.54x34.58x-.--% 87.94B
47.84x3.1x19.79x-.--% 76.88B
-54.53x8.68x36.08x-.--% 59.52B
-128.2x7.16x47.42x-.--% 45.73B
-724.25x5.23x19.57x-.--% 36.28B
Average -5.74x 25.08x 68.81x 0.09% 442.02B
Weighted average by Cap. 57.42x 20.07x 40.10x 0.6%
See all sector valuations

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