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 8,300 - -
Change - -51.01% 1.88% 57.31% -46.15% -21.12% - -
Enterprise Value (EV) 1 24,803 11,698 11,255 18,444 9,656 6,925 5,912 5,344
Change - -52.83% -3.79% 63.87% -47.65% -28.28% -14.62% -9.61%
P/E -349x -124x 169x 19x 35.5x 24.4x 19x 16x
PBR 90.8x 19.7x 11.3x 10.2x 5.73x 3.53x 2.44x 2.04x
PEG - -3.4x -1x 0x -0.5x 1.2x 0.7x 0.9x
Capitalization / Revenue 11.8x 4.85x 4.5x 6.56x 3.27x 2.37x 2.21x 2.08x
EV / Revenue 11.8x 4.65x 4.08x 6.2x 3x 1.98x 1.57x 1.34x
EV / EBITDA 52.1x 20.1x 14.3x 19x 9.04x 5.39x 4.57x 3.82x
EV / EBIT 59.2x 22.6x 15.8x 20.8x 9.98x 6.43x 5.03x 4.09x
EV / FCF 55.7x 27.3x 12.7x 20x 9.12x 6.12x 4.76x 4.02x
FCF Yield 1.79% 3.67% 7.88% 4.99% 11% 16.3% 21% 24.9%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.36 -0.49 0.36 5.08 1.48 1.78 2.289 2.717
Distribution rate - - - - - - - -
Net sales 1 2,107 2,516 2,762 2,977 3,220 3,496 3,758 3,990
EBITDA 1 476.2 582.4 787.1 969.1 1,068 1,284 1,293 1,400
EBIT 1 419.1 516.8 711.4 886 967.9 1,078 1,176 1,308
Net income 1 -69.98 -97.45 73.98 1,068 309.1 351.3 433.4 540.7
Net Debt 1 -84.34 -494.8 -1,167 -1,098 -866.5 -1,376 -2,388 -2,957
Reference price 2 125.77 60.64 60.92 96.73 52.54 43.47 43.47 43.47
Nbr of stocks (in thousands) 197,877 201,074 203,916 202,023 200,273 190,945 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
23.93x1.93x5.26x-.--% 8.13B
31.58x9.4x17.41x1.06% 528B
19.78x3.89x11.87x1.91% 191B
47.99x5.65x15.53x-.--% 98.47B
34.61x3.28x11.8x0.19% 43.52B
5.22x95.7x1122.89x-.--% 40.98B
29.7x11.67x19.03x-.--% 26.13B
27.46x1.62x14.8x-.--% 14.15B
21.76x3.12x10.53x - 11.39B
18.7x3.21x11.81x2.8% 10.06B
Average 26.07x 13.95x 124.09x 0.66% 97.18B
Weighted average by Cap. 29.52x 11.05x 62.27x 1%

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.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!