Skip to content
StockMarketAgent
Direct answer
PATH trades against a final fair-value range of $8.05-$13.97, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $8.05, high $14.0, with mid-point at $11.0.
Stock analysis

PATH UiPath Inc. fair value $11–$14

PATH
By StockMarketAgent.AI team· supervised by
분석일: 2026-05-10다음 업데이트: 2026-08-10Methodology v2.4Archetype: Mature compounderNYSE · Information Technology
View archive
주가
$10.79
▲ +0.19 (+1.76%)
공정 가치
$11
$11–$14
등급
보유
confidence 84/100
상승 여력
+1.8%
upside to fair value
안전 마진
$9.33
buy below · 15%
시가총액
$5.7B
P/E fwd 12.0
영어 원본으로 대체KO
번역하는 동안 영어 원본을 표시 중
이 리포트는 아직 번역되지 않았습니다. 번역 대기열이 따라잡으면 몇 분 후에 새로고침하세요.

§1 개요

  • Composite fair value $11 with high case $14.
  • Implied upside of 1.8% to fair value.
  • Moat 6.5/10 · confidence 84/100 · Mature compounder.
  • Trades close to fair value, so the margin of safety is limited either way.
Fair value
$11
Margin of safety
+1.7%
Confidence
84/100
Moat
6.5/10

Educational analysis only — not financial advice. Always do your own due diligence.

$10.79Price
FV $10.98
High $13.97

PATH trades against a final fair-value range of $8.05-$13.97, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • High switching costs embedded deep
    High switching costs embedded deep within enterprise legacy workflows.
  • Incumbent scale and broad integrations
    Incumbent scale and broad integrations in traditional RPA markets.
  • Cycle upside
    Enterprise AI adoption drives massive structural process orchestration needs across sectors.

§2 베어 케이스

A recessionary enterprise software budget freeze coupled with Microsoft bundling forces drastic pricing cuts. Base case growth of 9% plummets to 0%, while fixed R&D and SBCStock-based compensationThe fair-value cost of equity awards (options, RSUs, performance shares) granted to employees. A real economic expense even though it is non-cash. costs severely destroy GAAP margins.

이 논제가 무너지는 경로

AI Generative Disruption

· Medium

Generative AI agents bypass traditional RPA workflows entirely, collapsing gross margins and pipeline growth.

FV impact
Severe downside toward the FCFF DCF floor of $4.48 per share.
Trigger
12-24 months

Structural Margin Stagnation

· High

Intense competitive pricing pressure from Microsoft prevents operating margins from reaching the 25% terminal assumption.

FV impact
Fair value composite drops aggressively to the $8.05 bear case.
Trigger
24-36 months

Uncontrolled SBC Escalation

· Low

Inability to retain engineering talent forces higher stock-based compensation, permanently impairing free cash flow to equity.

FV impact
Resets terminal valuation multiple structurally below 15x.
Trigger
12-18 months
모니터링할 조기 경보 신호
지표현재트리거 임계값
Net revenue retention falling sustainably below the 110% threshold.MonitorDeterioration versus the report thesis
SBC remaining stubbornly above 18% of revenue without top-line acceleration.MonitorDeterioration versus the report thesis
Gross margin degradation below 80% indicating severe pricing pressure.MonitorDeterioration versus the report thesis
Operating margin trajectory missing the required 25% terminal target path.MonitorDeterioration versus the report thesis
Measurable market share loss in the standalone orchestration segment.MonitorDeterioration versus the report thesis

§3 재무 이력

손익계산서 — 최근 6기
항목T−0T−1T−2T−3T−4CAGR
기간2022-01-312023-01-312024-01-312025-01-312026-01-31Trend
매출$1.06B$1.31B$1.43B$1.61B+11.1%
매출총이익$878.5M$1.11B$1.18B$1.34B+11.1%
영업이익$-348.3M$-164.7M$-162.6M$56.8M
순이익$-328.4M$-89.9M$-73.7M$282.3M
EPS (희석)$-1.16$-0.60$-0.16$-0.13
EBITDA$-329.6M$-142.1M$-145.3M$73.7M
R&D$285.8M$332.1M$380.7M$385.2M+7.8%
판관비$941.1M$944.8M$964.6M$897.6M-1.2%

품질 점수

Piotroski F-스코어
7 / 9
0–9 품질 종합
Altman Z-스코어
3.41
파산 위험 (>3 안전)
OCF / 순이익
1.32×
>1은 이익의 질이 높음을 의미
회계 품질 게이트
Pass
섹터 조정 게이트
ROIC
2.1%
투하자본수익률
섹션 3

Numbers analysis

개인 구독자 — §4부터11개 섹션 더

전체 분석 읽기 — 11개 섹션 더.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

모든 커버 종목에 대한 전체 보고서
24개월 등급 아카이브
관심 목록 브리핑 + 등급 변경 알림
모든 언어로 PDF + DOCX 내보내기
무료 체험 시작
언제든지 취소 가능.
FAQ

PATH — frequently asked questions

  1. Based on our latest analysis, PATH trades close to fair value. The current price is $10.8 versus a composite fair-value midpoint of $11.0 (range $8.05–$14.0), which implies roughly 1.8% upside to the midpoint.
Related coverage

Names readers of PATH also follow

Same archetype: mature-compounder
Same sector: Information Technology