What is the intrinsic value of GTLB?
As of 2025-06-21, the Intrinsic Value of Gitlab Inc (GTLB) is
0.38 USD. This GTLB valuation is based on the model Peter Lynch Fair Value.
With the current market price of 40.76 USD, the upside of Gitlab Inc is
-99.08%.
Is GTLB undervalued or overvalued?
Based on its market price of 40.76 USD and our intrinsic valuation, Gitlab Inc (GTLB) is overvalued by 99.08%.
GTLB Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(65.96) - (41.05) |
(50.39) |
-223.6% |
| DCF (Growth 10y) |
(68.90) - (106.58) |
(83.07) |
-303.8% |
| DCF (EBITDA 5y) |
(38.61) - (45.98) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(69.75) - (83.73) |
(1,234.50) |
-123450.0% |
| Fair Value |
0.38 - 0.38 |
0.38 |
-99.08% |
| P/E |
2.68 - 3.14 |
2.88 |
-92.9% |
| EV/EBITDA |
(12.75) - (13.36) |
(12.70) |
-131.2% |
| EPV |
(8.95) - (9.89) |
(9.42) |
-123.1% |
| DDM - Stable |
0.38 - 0.80 |
0.59 |
-98.6% |
| DDM - Multi |
(5.35) - (9.00) |
(6.73) |
-116.5% |
GTLB Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,729.07 |
| Beta |
1.08 |
| Outstanding shares (mil) |
165.09 |
| Enterprise Value (mil) |
6,473.35 |
| Market risk premium |
4.60% |
| Cost of Equity |
15.17% |
| Cost of Debt |
5.00% |
| WACC |
9.61% |