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 11,860 - -
Change - -51.01% 1.88% 57.31% -46.15% 12.71% - -
Enterprise Value (EV) 1 24,803 11,698 11,255 18,444 9,656 10,484 9,471 8,903
Change - -52.83% -3.79% 63.87% -47.65% 8.58% -9.66% -6%
P/E -349x -124x 169x 19x 35.5x 34.9x 27.1x 22.9x
PBR 90.8x 19.7x 11.3x 10.2x 5.73x 5.05x 3.49x 2.91x
PEG - -3.4x -1x 0x -0.5x 1.7x 0.9x 1.2x
Capitalization / Revenue 11.8x 4.85x 4.5x 6.56x 3.27x 3.39x 3.15x 2.96x
EV / Revenue 11.8x 4.65x 4.08x 6.2x 3x 3x 2.52x 2.22x
EV / EBITDA 52.1x 20.1x 14.3x 19x 9.04x 8.24x 7.31x 6.36x
EV / EBIT 59.2x 22.6x 15.8x 20.8x 9.98x 9.73x 8.04x 6.81x
EV / FCF 55.7x 27.3x 12.7x 20x 9.12x 9.33x 7.71x 6.37x
FCF Yield 1.79% 3.67% 7.88% 4.99% 11% 10.7% 13% 15.7%
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 3,761 4,005
EBITDA 1 476.2 582.4 787.1 969.1 1,068 1,272 1,296 1,400
EBIT 1 419.1 516.8 711.4 886 967.9 1,077 1,178 1,308
Net income 1 -69.98 -97.45 73.98 1,068 309.1 347.2 421.2 540.7
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 62.11 62.11 62.11
Nbr of stocks (in thousands) 197,877 201,074 203,916 202,023 200,273 190,945 - -
Announcement Date 3/10/22 3/9/23 3/7/24 3/13/25 3/17/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
34.9x3x8.24x-.--% 11.86B
22.48x6.12x10.93x1.42% 414B
26.39x5.28x16.59x1.44% 250B
82.34x8.01x21.43x-.--% 132B
38.48x3.6x13.24x0.18% 47.58B
-52.69x86.35x744.21x-.--% 40.06B
30.77x11.94x19.5x-.--% 25.09B
37.11x2.45x22.28x-.--% 20.32B
104x9.97x42.48x-.--% 15.08B
-637.65x3.78x12.65x - 13.82B
Average -31.39x 14.05x 91.16x 0.34% 96.97B
Weighted average by Cap. 21.82x 9.41x 45.16x 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.