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 | $34.80 | +11.83% |
| Graham number | $1.95 | -93.73% |
- Forward DCF—
- Exit multiple—
- Analyst target$34.80
- Graham number$1.95
Stock price
$31.12
FCF / share (TTM)
$0.86
3Y FCF CAGR
148.6%
Fair value @ hist. growth
$53209.10
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
14.3%
per year over your projection horizon
Margin of safety 99.9% vs hist-growth DCF
Historical 3Y CAGR
148.6%
Your model implies
14.3%
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% |
|---|---|---|---|---|---|
| 7.4% | 10.9% | 10.1% | 9.2% | 8.2% | 7.1% |
| 8.4% | 13.3% | 12.6% | 11.9% | 11.0% | 10.1% |
| 9.4% | 15.5% | 14.9% | 14.3% | 13.6% | 12.8% |
| 10.4% | 17.6% | 17.1% | 16.5% | 15.9% | 15.2% |
| 11.4% | 19.5% | 19.1% | 18.6% | 18.0% | 17.5% |
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
$230M
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