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 15,005 - -
Change - -51.01% 1.88% 57.31% -46.15% 42.6% - -
Enterprise Value (EV) 1 24,803 11,698 11,255 18,444 9,656 13,885 12,696 11,310
Change - -52.83% -3.79% 63.87% -47.65% 43.79% -8.56% -10.92%
P/E -349x -124x 169x 19x 35.5x 44.2x 32.4x 27.6x
PBR 90.8x 19.7x 11.3x 10.2x 5.73x 7.3x 4.94x 3.68x
PEG - -3.4x -1x 0x -0.5x 1.9x 0.9x 1.6x
Capitalization / Revenue 11.8x 4.85x 4.5x 6.56x 3.27x 4.28x 3.97x 3.69x
EV / Revenue 11.8x 4.65x 4.08x 6.2x 3x 3.96x 3.36x 2.78x
EV / EBITDA 52.1x 20.1x 14.3x 19x 9.04x 11.2x 9.53x 7.86x
EV / EBIT 59.2x 22.6x 15.8x 20.8x 9.98x 12.6x 10.5x 8.41x
EV / FCF 55.7x 27.3x 12.7x 20x 9.12x 11.7x 9.74x 7.74x
FCF Yield 1.79% 3.67% 7.88% 4.99% 11% 8.58% 10.3% 12.9%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.36 -0.49 0.36 5.08 1.48 1.818 2.48 2.913
Distribution rate - - - - - - - -
Net sales 1 2,107 2,516 2,762 2,977 3,220 3,505 3,784 4,064
EBITDA 1 476.2 582.4 787.1 969.1 1,068 1,243 1,332 1,440
EBIT 1 419.1 516.8 711.4 886 967.9 1,099 1,213 1,345
Net income 1 -69.98 -97.45 73.98 1,068 309.1 346.2 469.8 552
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 80.28 80.28 80.28
Nbr of stocks (in thousands) 197,877 201,074 203,916 202,023 200,273 186,902 - -
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.($)
44.16x3.96x11.17x-.--% 15B
26.98x9.96x16.27x0.73% 3,949B
124.16x54.9x89.41x-.--% 463B
19.74x5.69x9.91x1.52% 398B
215.9x19.21x56.23x-.--% 278B
28.68x5.72x18.02x1.33% 261B
2273.7x37.97x124.22x-.--% 233B
94.85x9.41x25.19x-.--% 155B
55.4x14.87x39.18x-.--% 125B
14.07x3.74x7.83x-.--% 99.92B
Average 289.77x 16.54x 39.74x 0.36% 597.78B
Weighted average by Cap. 132.76x 14.46x 28.22x 0.64%

Y-o-Y evolution of P/E

Valuation ratios - P/E - DocuSign, Inc.

Historical PBR trend

Valuation ratios - PBR - DocuSign, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - DocuSign, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - DocuSign, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - DocuSign, Inc.
  1. Stock Market
  2. Stocks
  3. DOCU Stock
  4. Valuation DocuSign, Inc.