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 12,164 - -
Change - -51.01% 1.88% 57.31% -46.15% 15.6% - -
Enterprise Value (EV) 1 24,803 11,698 11,255 18,444 9,656 11,044 9,855 8,469
Change - -52.83% -3.79% 63.87% -47.65% 14.37% -10.76% -14.06%
P/E -349x -124x 169x 19x 35.5x 36.8x 27.1x 22.4x
PBR 90.8x 19.7x 11.3x 10.2x 5.73x 5.92x 4x 2.98x
PEG - -3.4x -1x 0x -0.5x 1.9x 0.8x 1.1x
Capitalization / Revenue 11.8x 4.85x 4.5x 6.56x 3.27x 3.47x 3.22x 3x
EV / Revenue 11.8x 4.65x 4.08x 6.2x 3x 3.15x 2.61x 2.09x
EV / EBITDA 52.1x 20.1x 14.3x 19x 9.04x 8.38x 7.43x 5.89x
EV / EBIT 59.2x 22.6x 15.8x 20.8x 9.98x 10x 8.16x 6.31x
EV / FCF 55.7x 27.3x 12.7x 20x 9.12x 9.27x 7.63x 5.8x
FCF Yield 1.79% 3.67% 7.88% 4.99% 11% 10.8% 13.1% 17.3%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.36 -0.49 0.36 5.08 1.48 1.77 2.4 2.903
Distribution rate - - - - - - - -
Net sales 1 2,107 2,516 2,762 2,977 3,220 3,505 3,779 4,057
EBITDA 1 476.2 582.4 787.1 969.1 1,068 1,318 1,327 1,438
EBIT 1 419.1 516.8 711.4 886 967.9 1,100 1,207 1,342
Net income 1 -69.98 -97.45 73.98 1,068 309.1 337.1 454.2 550.3
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 65.08 65.08 65.08
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
36.76x3.15x8.38x-.--% 12.16B
25.41x6.7x11.89x1.25% 468B
25.74x5.16x16.28x1.47% 244B
86.88x8.45x22.62x-.--% 139B
-5.22x107.77x1504.41x-.--% 52.45B
35.5x3.34x12.29x0.19% 43.9B
24.86x10.02x16.39x-.--% 20.16B
34.81x2.3x20.96x-.--% 19.24B
-211.82x3.75x12.56x - 13.71B
85.93x8.18x34.87x-.--% 12.46B
Average 13.88x 15.88x 166.06x 0.32% 102.49B
Weighted average by Cap. 30.54x 11.52x 91.30x 0.94%

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!