As of 2025-05-24, the Intrinsic Value of DigitalOcean Holdings Inc (DOCN) is 20.07 USD. This DigitalOcean valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.99 USD, the upside of DigitalOcean Holdings Inc is -28.30%.
The range of the Intrinsic Value is 10.15 - 47.14 USD
Based on its market price of 27.99 USD and our intrinsic valuation, DigitalOcean Holdings Inc (DOCN) is overvalued by 28.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.15 - 47.14 | 20.07 | -28.3% |
| DCF (Growth 10y) | 27.72 - 92.18 | 45.09 | 61.1% |
| DCF (EBITDA 5y) | 85.47 - 100.70 | 92.81 | 231.6% |
| DCF (EBITDA 10y) | 114.57 - 148.47 | 130.46 | 366.1% |
| Fair Value | 29.77 - 29.77 | 29.77 | 6.37% |
| P/E | 29.53 - 37.47 | 33.11 | 18.3% |
| EV/EBITDA | 53.62 - 66.43 | 60.35 | 115.6% |
| EPV | (12.44) - (12.46) | (12.45) | -144.5% |
| DDM - Stable | 8.64 - 25.31 | 16.97 | -39.4% |
| DDM - Multi | 16.62 - 39.15 | 23.49 | -16.1% |
| Market Cap (mil) | 2,551.29 |
| Beta | 1.56 |
| Outstanding shares (mil) | 91.15 |
| Enterprise Value (mil) | 3,678.13 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.94% |
| Cost of Debt | 4.48% |
| WACC | 8.52% |