Market Pulse44Neutral

GitLab Inc.Opportunity Rank #79(GTLB) Intrinsic Value & DCF Analysis (2026)

Sector: Technology

Current Price

$25.83

Last updated: Jun 23, 2026

Price vs Intrinsic Value

$25.83
Price
$58.58
Intrinsic Value
Undervalued by 127%MOS: $46.86

Fundamental Score

81/100
Bullish

Weighted across 6 signals

Narrative Score

61/100
Improving

-1 vs previous

Trend Score

35/100
Weak

As of 2026-06-22

The intrinsic value of GitLab Inc. (GTLB) is estimated at $58.58 per share based on a 10-year discounted cash flow (DCF) analysis. At the current price of $25.83, the stock appears undervalued relative to its projected cash flow fundamentals. This estimate assumes a 15.00% long-term growth rate and a 10.00% discount rate (calculated: 8.88%), reflecting expected future free cash flow and cost of capital.

The intrinsic value of GitLab Inc. (GTLB) is estimated at $58.58 per share based on a 10-year discounted cash flow (DCF) analysis. At the current price of $25.83, the stock appears undervalued relative to its projected cash flow fundamentals. This estimate assumes a 15.00% long-term growth rate and a 10.00% discount rate (calculated: 8.88%), reflecting expected future free cash flow and cost of capital.

Valuation Details

$58.58
▲ 126.79% upside
20% margin of safety: $46.86
Years: 10Growth Rate: 15.00%
Want to create your own valuation? Create a free account.

Fundamental Details

81/100
BullishWeighted across 6 signals
DCF Discount
126.8% discount to price
100
FCF Yield
6.6% trailing FCF yield
100
ROIC vs WACC
ROIC vs WACC unavailable
50
Net Debt / FCF
Net cash position
100
Buybacks
Share count growing
30
FCF CAGR (5Y)
224.8% 5Y FCF CAGR (adjusted)
100
Strengths: DCF Discount, FCF Yield. Concerns: Buybacks.

Narrative Details

61/100
Improving
-1 vs previousVs 6-Month Baseline:High (90th pct)Weighted across 6 recent drivers
Trend: StableConfidence: 85%Updated: 4h ago
Sources: 70 (47 News · 23 Analyst)
Drivers(last 30 days)
20 news sentiment+0.6
16 regulatory scrutiny+0.3
Upgrade headlines+0.3
6 layoffs-0.2
2 restructuring-0.1
Guidance raise+0.1

Trend Details

35/100
WeakAs of 2026-06-22308 daily bars used
6M Relative Strength vs SPY-42.7%
Distance from 52-Week High-49.4%
Price vs 21 EMA-7.0%
Price vs 21 EMA14 · -7.0%
Price vs 50 EMA34 · -3.4%
21 EMA vs 50 EMA78 · +3.9%
3M RS vs SPY55 · +1.3%
6M RS vs SPY1 · -42.7%
Distance from 52W High1 · -49.4%

Investment Coach

Updating... 12d ago
BUYConfidence: 57%
Thesis
GitLab Inc. is undervalued with an estimated fair value 105.5% above its current price, supported by strong fundamentals and a healthy free cash flow yield of 6.0%. Despite trailing returns relative to its cost of capital, the company's constructive fundamentals and significant free cash flow growth suggest potential for appreciation.
Key Risk
The key risk is the negative spread between ROIC and WACC, indicating returns currently do not cover the cost of capital.
Signals To Watch
  • Monitor whether valuation discount remains above 10%.
  • Track ROIC vs WACC spread for sustained improvement.
  • Follow narrative trend for meaningful shifts in the score direction.
Ask the Coach - Available with
Historical Growth Rates
Free Cash Flow- - -Trend CAGR (Adjusted): 168.63%5 Year CAGR (Adjusted): 224.84%

Free Cash Flow (in millions)

TTM202520242023202220212020
$288-$60$37-$71-$46-$73-$60

How Intrinziq Estimates Fair Value

Intrinziq estimates GitLab Inc.'s intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.

GitLab Inc.Technology

GitLab Inc., through its various operating entities, specializes in developing software solutions that facilitate the entire software development lifecycle. The company's operations span the United States, Europe, and the Asia Pacific regions. Its primary offering is GitLab, a unified DevOps platform. This single application is engineered to boost development speed, offering extensive visibility and precise command over every phase of the DevOps workflow. The platform's objective is to enable businesses to effectively plan, build, secure, and release software, thereby driving positive business results. Additionally, GitLab Inc. provides a range of associated training and expert consultation services. Founded in 2011, the enterprise was initially known as GitLab B.V. before officially adopting the name GitLab Inc. in July 2015. The firm's main offices are located in San Francisco, California.