DOCN
DigitalOcean Holdings Inc
Price:  
27.86 
USD
Volume:  
1,017,444.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DigitalOcean Intrinsic Value

-34.90 %
Upside

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

27.86 USD
Stock Price
18.14 USD
Intrinsic Value
Intrinsic Value Details

DigitalOcean Intrinsic Value - Valuation Summary

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%

DigitalOcean Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,565.07
Beta 1.77
Outstanding shares (mil) 92.07
Enterprise Value (mil) 3,621.99
Market risk premium 4.60%
Cost of Equity 11.03%
Cost of Debt 5.00%
WACC 8.57%