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 12,909 - -
Change - -51.01% 1.88% 57.31% -46.15% 22.69% - -
Enterprise Value (EV) 1 24,803 11,698 11,255 18,444 9,656 11,789 10,601 9,215
Change - -52.83% -3.79% 63.87% -47.65% 22.1% -10.08% -13.07%
P/E -349x -124x 169x 19x 35.5x 38.6x 28.6x 23.7x
PBR 90.8x 19.7x 11.3x 10.2x 5.73x 6.28x 4.25x 3.16x
PEG - -3.4x -1x 0x -0.5x 1.8x 0.8x 1.2x
Capitalization / Revenue 11.8x 4.85x 4.5x 6.56x 3.27x 3.68x 3.41x 3.18x
EV / Revenue 11.8x 4.65x 4.08x 6.2x 3x 3.36x 2.8x 2.27x
EV / EBITDA 52.1x 20.1x 14.3x 19x 9.04x 9.17x 7.71x 5.95x
EV / EBIT 59.2x 22.6x 15.8x 20.8x 9.98x 10.7x 8.77x 6.85x
EV / FCF 55.7x 27.3x 12.7x 20x 9.12x 9.9x 8.13x 6.31x
FCF Yield 1.79% 3.67% 7.88% 4.99% 11% 10.1% 12.3% 15.9%
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 69.07 69.07 69.07
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.($)
38.58x3.36x9.17x-.--% 12.91B
22.22x6.23x10.9x1.35% 446B
25.94x5.2x16.4x1.46% 242B
87.69x8.53x22.84x-.--% 140B
-6.57x121.1x1690.43x-.--% 59.14B
34.78x3.27x12.05x0.2% 43.01B
25.27x10.16x16.59x-.--% 20.51B
31.1x2.03x18.46x-.--% 17.19B
-207.42x3.68x12.31x - 13.42B
22.7x3.8x14.09x2.33% 12.11B
Average 7.43x 16.74x 182.32x 0.59% 100.71B
Weighted average by Cap. 28.43x 12.83x 112.85x 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.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!