DigitalOcean Intrinsic
Value
As of 2024-12-11, the Intrinsic Value of DigitalOcean Holdings Inc (DOCN) is
16.21 USD. This DigitalOcean valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 38.29 USD, the upside of DigitalOcean Holdings Inc is
-57.70%.
The range of the Intrinsic Value is 7.89 - 37.71 USD
16.21 USD
Intrinsic Value
DigitalOcean Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(4.18) - 7.08 |
(1.05) |
-102.7% |
| DCF (Growth 10y) |
7.89 - 37.71 |
16.21 |
-57.7% |
| DCF (EBITDA 5y) |
49.85 - 72.53 |
60.79 |
58.8% |
| DCF (EBITDA 10y) |
73.10 - 113.77 |
92.05 |
140.4% |
| Fair Value |
22.23 - 22.23 |
22.23 |
-41.94% |
| P/E |
13.48 - 24.04 |
20.50 |
-46.5% |
| EV/EBITDA |
38.19 - 51.91 |
43.64 |
14.0% |
| EPV |
(14.04) - (14.76) |
(14.40) |
-137.6% |
| DDM - Stable |
7.21 - 20.21 |
13.71 |
-64.2% |
| DDM - Multi |
10.37 - 22.73 |
14.26 |
-62.8% |
DigitalOcean Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,538.00 |
| Beta |
1.55 |
| Outstanding shares (mil) |
92.40 |
| Enterprise Value (mil) |
4,581.60 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.29% |
| Cost of Debt |
4.25% |
| WACC |
8.47% |