Company Valuation: DocuSign, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 24,887 12,193 12,423 19,542 10,522 12,270 - -
Change - -51.01% 1.88% 57.31% -46.15% 16.61% - -
Enterprise Value (EV) 1 24,803 11,698 11,255 18,444 9,656 11,150 9,962 8,576
Change - -52.83% -3.79% 63.87% -47.65% 15.48% -10.66% -13.91%
P/E -349x -124x 169x 19x 35.5x 36.7x 27.2x 22.5x
PBR 90.8x 19.7x 11.3x 10.2x 5.73x 5.97x 4.04x 3.01x
PEG - -3.4x -1x 0x -0.5x 1.8x 0.8x 1.1x
Capitalization / Revenue 11.8x 4.85x 4.5x 6.56x 3.27x 3.5x 3.24x 3.02x
EV / Revenue 11.8x 4.65x 4.08x 6.2x 3x 3.18x 2.63x 2.11x
EV / EBITDA 52.1x 20.1x 14.3x 19x 9.04x 8.67x 7.25x 5.53x
EV / EBIT 59.2x 22.6x 15.8x 20.8x 9.98x 10.1x 8.24x 6.38x
EV / FCF 55.7x 27.3x 12.7x 20x 9.12x 9.36x 7.72x 5.87x
FCF Yield 1.79% 3.67% 7.88% 4.99% 11% 10.7% 13% 17%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.36 -0.49 0.36 5.08 1.48 1.79 2.416 2.913
Distribution rate - - - - - - - -
Net sales 1 2,107 2,516 2,762 2,977 3,220 3,505 3,782 4,064
EBITDA 1 476.2 582.4 787.1 969.1 1,068 1,286 1,375 1,550
EBIT 1 419.1 516.8 711.4 886 967.9 1,099 1,209 1,345
Net income 1 -69.98 -97.45 73.98 1,068 309.1 341.3 457.2 552
Net Debt 1 -84.34 -494.8 -1,167 -1,098 -866.5 -1,120 -2,308 -3,694
Reference price 2 125.77 60.64 60.92 96.73 52.54 65.65 65.65 65.65
Nbr of stocks (in thousands) 197,877 201,074 203,916 202,023 200,273 186,902 - -
Announcement Date 10/3/22 9/3/23 7/3/24 13/3/25 17/3/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
36.67x3.18x8.67x-.--% 12.27B
23.35x6.08x10.43x1.32% 454B
25.11x5.03x15.87x1.51% 237B
85.79x8.35x22.34x-.--% 137B
-5.01x103.52x1445.08x-.--% 50.32B
34.93x3.29x12.1x0.19% 43.2B
26.22x10.46x17.09x-.--% 21.28B
33.58x2.21x20.13x-.--% 18.57B
-207.78x3.68x12.33x - 13.45B
80.89x7.68x32.74x-.--% 11.55B
Average 13.37x 15.35x 159.68x 0.34% 99.95B
Weighted average by Cap. 29.37x 10.90x 86.24x 0.98%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. DOCU Stock
  4. Valuation DocuSign, Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!