UiPath Inc. logo

UiPath Inc.

PATH | NYSE
Chart Builder DCF Calculator
$13.32
-$0.27 (-1.99%)
Sep 22, 2026, 1:32 PM ET · Market open
TTM
Period Ending
Q2 2027
Jul 30, 2026
Q1 2027
Apr 29, 2026
Q4 2026
Jan 30, 2026
Q3 2026
Oct 30, 2025
Q2 2026
Jul 30, 2025
Q1 2026
Apr 29, 2025
Q4 2025
Jan 30, 2025
Q3 2025
Oct 30, 2024
Q2 2025
Jul 30, 2024
Q1 2025
Apr 29, 2024
Q4 2024
Jan 30, 2024
Q3 2024
Oct 30, 2023
Q2 2024
Jul 30, 2023
Q1 2024
Apr 29, 2023
Q4 2023
Jan 30, 2023
Q3 2023
Oct 30, 2022
Q2 2023
Jul 30, 2022
Q1 2023
Apr 29, 2022
Q4 2022
Jan 30, 2022
Q3 2022
Oct 30, 2021
Q2 2022
Jul 30, 2021
Q1 2022
Apr 29, 2021
Net Income
361.92M 327.41M 282.33M 229.66M 20.17M -67.51M -73.69M -91.57M -112.45M -86.72M -89.88M -151.49M -177.68M -237.69M -328.35M -363.77M -428.84M -408.48M -525.59M -436.22M -384.23M -279.22M
Depreciation & Amortization
26M 21.23M 16.97M 15.21M 15.23M 15.58M 17.23M 10.4M 11.26M 12.22M 12.93M 25.41M 28.9M 29.22M 30.4M 28.42M 25.7M 25.47M 23.58M 14.14M 12.91M 14.09M
Stock-Based Compensation
234.58M 267.63M 290.68M 313.47M 329.49M 345.79M 358.15M 359.45M 367.84M 375.63M 371.96M 382.07M 367.28M 353.43M 369.84M 347.83M 361.84M 366.2M 515.58M 458.92M 412.59M 328.8M
Other Working Capital
69.06M 27.54M 63.38M 55.83M -115.38M -50.65M -43.46M -29.33M 8.67M -24.88M -30.92M -38.88M -85.61M -58.62M -48.88M -76.56M -64.36M -63.21M -667K -4.7M 5.83M 20.96M
Other Non-Cash Items
-165.06M -77.94M -72.34M -89.82M 100.05M 100.13M 80.44M 82.83M 72.91M 70.84M 70.45M 61.11M 65.85M 67.7M 63.96M 66.26M 62.77M 53.33M 44.02M 33.35M 32.39M 35.24M
Deferred Income Tax
-174.39M -191.93M -202.68M -186.33M -20.91M -19.72M -19.79M -19.18M 1.36M 1.39M 554K -1.35M -701K -1M 861K -5.13M -5.02M -5.08M -6.65M -8.01M -7.71M -7.51M
Change in Working Capital
90.2M 37.74M 56.25M 52.75M -109.28M -34.73M -41.77M -21.84M -7.04M -41.59M -66.93M -68.31M -105.39M -101.41M -146.69M -183.56M -124.52M -121.76M -105.9M -92.95M -64.35M -55.62M
Operating Cash Flow
373.25M 384.13M 371.21M 334.94M 334.74M 339.53M 320.57M 320.09M 333.87M 331.78M 299.08M 247.44M 178.27M 110.24M -9.98M -109.95M -108.06M -90.33M -54.96M -30.77M 1.59M 35.79M
Capital Expenditures
-10.29M -8.9M -19.05M -23.39M -25.1M -26.52M -14.92M -11.32M -7.12M -6.71M -7.34M -5.76M -10.39M -15.99M -23.82M -24.77M -24.95M -20.14M -13.06M -12.1M -7.02M -5.34M
Cash Acquisitions
-149.4M -149.4M -24.82M -24.82M -30.39M -30.39M -5.57M -5.57M n/a 234.12M 234.12M 234.12M 234.05M -29.54M -29.54M -29.54M -26.07M 3.41M -2.09M -2.09M -24.19M -25.19M
Purchase of Investments
-781.87M -774.11M -772.49M -815.35M -1.07B -1.34B -1.51B -1.68B -1.51B -1.59B -1.49B -1.19B -1.05B -581.88M -388.41M -257.11M -165.46M -141.77M -214.01M -264.32M -197.27M -197.27M
Sales Maturities Of Investments
881.35M 887.76M 809.25M 883.89M 1B 1.23B 1.48B 1.65B 1.44B 1.33B 1.05B 634.61M 442.64M 215.57M 151.43M 142.93M 118.57M 98.8M 197.13M 147.49M 125.99M 113.14M
Other Investing Acitivies
-10.23M -10.73M -15.35M -16.84M 5.57M 5.57M 5.57M 5.57M n/a -234.12M -231.37M -229.66M -229.66M 2.85M 1.2M -507K -3.92M -2.67M -3.77M -5.01M -1.6M -1.24M
Investing Cash Flow
-70.45M -55.38M -22.47M 3.49M -120.19M -161.19M -45.5M -37.45M -74.79M -268.25M -439.57M -557.4M -615.37M -409M -289.14M -169M -101.81M -62.01M -35.44M -134.43M -102.48M -114.66M
Debt Repayment
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -78.83M
Common Stock Repurchased
-268.55M -345.37M -329.1M -338.45M -501.1M -596.27M -390.75M -431.37M -321.37M -124.62M -102.62M -52.65M -1.49M -1.49M -1.49M -1.49M n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-80.6M -59.76M -59.19M -59.15M -58.28M -66.64M -83.4M -102.53M -110.62M -125.72M -118.58M -101.15M -100.11M -83.38M -82.58M -87.35M -48.7M -21.05M 509K 30.24M 29.5M 24.52M
Financial Cash Flow
-312.69M -389.36M -372.38M -374.96M -536.43M -639.98M -450.52M -515.45M -411.96M -222M -196.9M -131.85M -69.34M -63.11M -60.67M -46.16M -19.43M 8.57M 1.47B 1.48B 1.47B 1.61B
Net Cash Flow
-20.17M -67.41M -8.04M -29.97M -310.7M -445.98M -182.48M -229.46M -154.55M -164.52M -340M -447.63M -513.06M -367.64M -366.6M -325.27M -219.07M -130.55M 1.4B 1.32B 1.38B 1.51B
Free Cash Flow
362.96M 375.23M 352.16M 311.55M 309.64M 313.01M 305.64M 308.77M 326.75M 325.07M 291.74M 241.68M 167.87M 94.25M -33.8M -134.73M -133.01M -110.47M -68.02M -42.87M -5.43M 30.44M
Adj. Free Cash Flow
128.38M 107.61M 61.48M -1.92M -19.84M -32.77M -52.51M -50.68M -41.1M -50.57M -80.22M -140.39M -199.41M -259.18M -403.64M -482.56M -494.85M -476.67M -583.61M -501.8M -418.01M -298.36M
Maintenance CapEx
-4.07M -2.68M -11.31M -17.42M -20.3M -20.3M -8.99M -2.88M n/a n/a n/a -820.35K -3.07M -6.25M -11.63M -10.81M -8.8M -5.62M -234.5K -2.44M -2.61M -2.73M
Growth CapEx
-6.22M -6.22M -7.74M -5.97M -4.8M -6.22M -5.93M -8.44M -7.12M -6.71M -7.34M -4.94M -7.33M -9.74M -12.18M -13.96M -16.14M -14.53M -12.83M -9.67M -4.41M -2.61M
Owner Earnings
369.17M 381.45M 359.9M 317.52M 314.44M 319.23M 311.58M 317.21M 333.87M 331.78M 299.08M 246.62M 175.2M 103.99M -21.61M -120.76M -116.86M -95.94M -55.2M -33.21M -1.01M 33.05M

© 2026 bestshares.com. All rights reserved.