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 11,329 - -
Change - -51.01% 1.88% 57.31% -46.15% 7.66% - -
Enterprise Value (EV) 1 24,803 11,698 11,255 18,444 9,656 9,894 8,724 7,868
Change - -52.83% -3.79% 63.87% -47.65% 2.46% -11.83% -9.81%
P/E -349x -124x 169x 19x 35.5x 33.4x 25.9x 21.6x
PBR 90.8x 19.7x 11.3x 10.2x 5.73x 4.82x 3.33x 2.78x
PEG - -3.4x -1x 0x -0.5x 1.7x 0.9x 1.1x
Capitalization / Revenue 11.8x 4.85x 4.5x 6.56x 3.27x 3.24x 3.01x 2.83x
EV / Revenue 11.8x 4.65x 4.08x 6.2x 3x 2.83x 2.32x 1.97x
EV / EBITDA 52.1x 20.1x 14.3x 19x 9.04x 7.78x 6.73x 5.62x
EV / EBIT 59.2x 22.6x 15.8x 20.8x 9.98x 9.19x 7.41x 6.02x
EV / FCF 55.7x 27.3x 12.7x 20x 9.12x 8.81x 7.1x 5.63x
FCF Yield 1.79% 3.67% 7.88% 4.99% 11% 11.4% 14.1% 17.8%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.36 -0.49 0.36 5.08 1.48 1.776 2.292 2.749
Distribution rate - - - - - - - -
Net sales 1 2,107 2,516 2,762 2,977 3,220 3,496 3,762 4,003
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 1,068 309.1 346.7 420.5 557.5
Net Debt 1 -84.34 -494.8 -1,167 -1,098 -866.5 -1,435 -2,605 -3,461
Reference price 2 125.77 60.64 60.92 96.73 52.54 59.33 59.33 59.33
Nbr of stocks (in thousands) 197,877 201,074 203,916 202,023 200,273 190,945 - -
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
33.4x2.83x7.78x-.--% 11.33B
23.27x6.28x11.22x1.37% 429B
25.56x5.11x16.06x1.49% 242B
81.43x7.92x21.19x-.--% 130B
-5.85x105.16x1245.58x-.--% 47.33B
37.89x3.55x13.07x0.18% 46.85B
30.03x11.71x19.12x-.--% 24.49B
38.95x2.59x23.57x-.--% 21.37B
109.67x10.53x44.88x-.--% 15.91B
-215.06x3.8x12.73x - 13.92B
Average 15.93x 15.95x 141.52x 0.34% 98.21B
Weighted average by Cap. 29.48x 10.89x 74.30x 0.99%

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.