UPWK

$17.82

Public overview and default valuation.

Log in to track this stock.

Valuation Details
Default assumptions: 10Y forecast, 9% market return, 2.5% terminal growth, 15.00% trendline growth.
Want to create your own valuation? Create a free account.
$68.12

With 20% Margin of Safety (MoS):

$54.50
205.81% upside
Capital Efficiency
Average Quarterly ROIC
15.4%
Cost of Capital (estimated)9%
Value StatusCreating Value

The company is earning a higher return on invested capital than it costs to raise that capital — a sign of strong, efficient value creation.

Complete historical ROIC is available with
.
Fundamental Score
94
BullishWeighted across 6 signals
DCF Discount
205.8% discount to price
100
FCF Yield
9.1% trailing FCF yield
100
ROIC vs WACC
ROIC 15.4% vs WACC 9.0% (1.7x)
86
Net Debt / FCF
Net cash position
100
Buybacks
Share count shrinking
80
FCF CAGR (5Y)
64.2% 5Y FCF CAGR
100
Strengths lead the score: DCF Discount, FCF Yield.
Narrative Score
53
Weak
Weighted across 4 recent drivers · Last 30 daysVs 6-Month Baseline: High (88th pct)
Trend: StableConfidence: 63%Updated: 3h ago
Sources: 14 (News 8 · Analyst 6)
Drivers
6 news sentiment+0.1
Upgrade headlines+0.1
Macro headwinds+0.0
6 analyst reiterations0.0
Other Metrics
P/E9.9
Profit Margin31.6%
Owner Earnings$286.22m
One Dollar Premise0.00%
Debt/Equity1.09
Current Ratio2.52
PEG18.187
Free Cash Flow (in millions)
201620172018201920202021202220232024
$4-$2$21$18$37$17$20$69$211
How Intrinziq Estimates Fair Value

Intrinziq estimates Upwork 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.

Upwork Inc.Industrials

Upwork Inc., together with its subsidiaries, operates a work marketplace that connects businesses with various independent professionals and agencies in the United States, India, the Philippines, and internationally. The company's work marketplace provides access to talent with various skills across a range of categories, including sales and marketing, customer service, data science and analytics, design and creative, web, mobile, and software development. Its work marketplace also enables clients to streamline workflows, such as talent sourcing, outreach, and contracting. The company's work marketplace offers access to various functionalities for remote engagements with talent, including communication and collaboration, ability to receive talent invoices through their work marketplace, and payment protection. Its marketplace offerings include Upwork Basic, Upwork Plus, Upwork Enterprise, and Upwork Payroll, as well as managed and internet escrow agency services. The company was formerly known as Elance-oDesk, Inc. and changed its name to Upwork Inc. in May 2015. Upwork Inc. was incorporated in 2013 and is headquartered in San Francisco, California.

Last updated: Feb 06, 2026
Data sources: Financial Modeling Prep
This valuation is based on assumptions and publicly available data. It is not financial advice or a recommendation to buy or sell any security. Always do your own research before making investment decisions.