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 13,429 - -
Change - -51.01% 1.88% 57.31% -46.15% 27.62% - -
Enterprise Value (EV) 1 24,803 11,698 11,255 18,444 9,656 12,309 11,121 9,735
Change - -52.83% -3.79% 63.87% -47.65% 27.48% -9.65% -12.46%
P/E -349x -124x 169x 19x 35.5x 40.1x 29.7x 24.7x
PBR 90.8x 19.7x 11.3x 10.2x 5.73x 6.54x 4.42x 3.29x
PEG - -3.4x -1x 0x -0.5x 1.9x 0.8x 1.2x
Capitalization / Revenue 11.8x 4.85x 4.5x 6.56x 3.27x 3.83x 3.55x 3.3x
EV / Revenue 11.8x 4.65x 4.08x 6.2x 3x 3.51x 2.94x 2.4x
EV / EBITDA 52.1x 20.1x 14.3x 19x 9.04x 9.57x 8.09x 6.28x
EV / EBIT 59.2x 22.6x 15.8x 20.8x 9.98x 11.2x 9.2x 7.24x
EV / FCF 55.7x 27.3x 12.7x 20x 9.12x 10.3x 8.53x 6.66x
FCF Yield 1.79% 3.67% 7.88% 4.99% 11% 9.68% 11.7% 15%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.36 -0.49 0.36 5.08 1.48 1.79 2.416 2.913
Distribution rate - - - - - - - -
Net sales 1 2,107 2,516 2,762 2,977 3,220 3,505 3,782 4,064
EBITDA 1 476.2 582.4 787.1 969.1 1,068 1,286 1,375 1,550
EBIT 1 419.1 516.8 711.4 886 967.9 1,099 1,209 1,345
Net income 1 -69.98 -97.45 73.98 1,068 309.1 341.3 457.2 552
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 71.85 71.85 71.85
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.($)
40.13x3.51x9.57x-.--% 13.43B
21.27x5.98x10.25x1.42% 424B
26.5x5.31x16.76x1.43% 249B
91.86x8.94x23.94x-.--% 147B
-5.53x102.47x1430.43x-.--% 49.8B
35.34x3.32x12.23x0.19% 43.7B
26.23x10.47x17.1x-.--% 21.29B
33.29x2.19x19.93x-.--% 18.4B
-211.89x3.75x12.56x - 13.71B
67.76x6.54x25.64x-.--% 12.21B
Average 12.50x 15.25x 157.84x 0.34% 99.29B
Weighted average by Cap. 30.22x 10.94x 85.76x 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.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!