Is DigitalOcean undervalued or overvalued?

As of 2025-04-18, the Intrinsic Value of DigitalOcean Holdings Inc (DOCN) is 18.14 USD. This DigitalOcean valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.86 USD, the upside of DigitalOcean Holdings Inc is -34.90%. This means that DigitalOcean is overvalued by 34.90%.

The range of the Intrinsic Value is 10.02 - 37.22 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	10.02 - 37.22	18.14	-34.9%
DCF (Growth 10y)	23.23 - 64.78	35.70	28.1%
DCF (EBITDA 5y)	68.29 - 84.24	76.01	172.8%
DCF (EBITDA 10y)	82.65 - 108.97	95.07	241.3%
Fair Value	22.94 - 22.94	22.94	-17.65%
P/E	24.52 - 28.67	26.94	-3.3%
EV/EBITDA	42.50 - 59.17	51.07	83.3%
EPV	(11.56) - (11.57)	(11.56)	-141.5%
DDM - Stable	6.82 - 17.83	12.32	-55.8%
DDM - Multi	14.76 - 30.77	20.04	-28.1%