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 13,285 - -
Change - -51.01% 1.88% 57.31% -46.15% 26.26% - -
Enterprise Value (EV) 1 24,803 11,698 11,255 18,444 9,656 12,165 10,977 9,591
Change - -52.83% -3.79% 63.87% -47.65% 25.99% -9.77% -12.63%
P/E -349x -124x 169x 19x 35.5x 39.1x 28.7x 24.4x
PBR 90.8x 19.7x 11.3x 10.2x 5.73x 6.47x 4.37x 3.26x
PEG - -3.4x -1x 0x -0.5x 1.7x 0.8x 1.4x
Capitalization / Revenue 11.8x 4.85x 4.5x 6.56x 3.27x 3.79x 3.51x 3.27x
EV / Revenue 11.8x 4.65x 4.08x 6.2x 3x 3.47x 2.9x 2.36x
EV / EBITDA 52.1x 20.1x 14.3x 19x 9.04x 9.78x 8.24x 6.66x
EV / EBIT 59.2x 22.6x 15.8x 20.8x 9.98x 11.1x 9.05x 7.13x
EV / FCF 55.7x 27.3x 12.7x 20x 9.12x 10.2x 8.42x 6.56x
FCF Yield 1.79% 3.67% 7.88% 4.99% 11% 9.79% 11.9% 15.2%
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 71.08 71.08 71.08
Nbr of stocks (in thousands) 197,877 201,074 203,916 202,023 200,273 186,902 - -
Announcement Date 10/03/22 09/03/23 07/03/24 13/03/25 17/03/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
39.1x3.47x9.78x-.--% 13.29B
27.14x10.02x16.38x0.72% 3,973B
134.67x59.72x97.24x-.--% 502B
21.29x6.03x10.51x1.41% 429B
265.7x23.74x69.49x-.--% 343B
2750.4x46.13x150.88x-.--% 282B
27.1x5.44x17.15x1.4% 247B
91.18x8.86x23.71x-.--% 146B
62.98x17.02x44.82x-.--% 143B
528.09x22.55x89.11x-.--% 105B
Average 394.77x 20.30x 52.91x 0.35% 618.35B
Weighted average by Cap. 183.87x 16.34x 33.71x 0.62%

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.