Fair value (multi-method)
Four independent methods triangulate what GTLB is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
—
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | — | — |
| Exit multiple | — | — |
| Analyst target | $34.71 | +10.72% |
| Graham number | $1.95 | -93.77% |
- Forward DCF—
- Exit multiple—
- Analyst target$34.71
- Graham number$1.95
Stock price
$31.35
FCF / share (TTM)
$0.86
3Y FCF CAGR
148.6%
Fair value @ hist. growth
$51,994.85
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
14.6%
per year over your projection horizon
Margin of safety 99.9% vs hist-growth DCF
Historical 3Y CAGR
148.6%
Your model implies
14.6%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 149% annual growth.
Cumulative FCF covers the current price by year 4.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 7.5% | 11.3% | 10.5% | 9.6% | 8.6% | 7.5% |
| 8.5% | 13.6% | 13.0% | 12.2% | 11.4% | 10.5% |
| 9.5% | 15.8% | 15.2% | 14.6% | 13.9% | 13.2% |
| 10.5% | 17.9% | 17.4% | 16.8% | 16.2% | 15.6% |
| 11.5% | 19.9% | 19.4% | 18.9% | 18.3% | 17.8% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net cash
$229M
Total debt − cash
Beta
0.96
Vs market benchmark
Frequently asked questions
GitLab (GTLB) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
How this company returns cash to shareholders — buybacks, dividends, and stock splits.