DOCU
DocuSign Inc
Price:  
79.02 
USD
Volume:  
1,921,061.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DocuSign Intrinsic Value

-53.40 %
Upside

What is the intrinsic value of DocuSign?

As of 2025-07-04, the Intrinsic Value of DocuSign Inc (DOCU) is 36.81 USD. This DocuSign valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 79.02 USD, the upside of DocuSign Inc is -53.40%.

The range of the Intrinsic Value is 26.73 - 64.34 USD

Is DocuSign undervalued or overvalued?

Based on its market price of 79.02 USD and our intrinsic valuation, DocuSign Inc (DOCU) is overvalued by 53.40%.

79.02 USD
Stock Price
36.81 USD
Intrinsic Value
Intrinsic Value Details

DocuSign Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 26.73 - 64.34 36.81 -53.4%
DCF (Growth 10y) 42.47 - 102.95 58.76 -25.6%
DCF (EBITDA 5y) 67.79 - 102.26 89.59 13.4%
DCF (EBITDA 10y) 89.39 - 142.14 120.61 52.6%
Fair Value 136.57 - 136.57 136.57 72.83%
P/E 71.16 - 276.74 164.17 107.8%
EV/EBITDA 55.50 - 84.50 73.61 -6.8%
EPV 8.21 - 9.40 8.80 -88.9%
DDM - Stable 36.76 - 105.46 71.11 -10.0%
DDM - Multi 15.16 - 35.15 21.34 -73.0%

DocuSign Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 16,001.55
Beta 1.20
Outstanding shares (mil) 202.50
Enterprise Value (mil) 15,344.15
Market risk premium 4.60%
Cost of Equity 11.53%
Cost of Debt 5.00%
WACC 8.00%