As of 2025-05-17, the Intrinsic Value of DocuSign Inc (DOCU) is 34.93 USD. This DocuSign valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 92.42 USD, the upside of DocuSign Inc is -62.20%.
The range of the Intrinsic Value is 25.59 - 59.69 USD
Based on its market price of 92.42 USD and our intrinsic valuation, DocuSign Inc (DOCU) is overvalued by 62.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25.59 - 59.69 | 34.93 | -62.2% |
| DCF (Growth 10y) | 39.30 - 92.09 | 53.83 | -41.8% |
| DCF (EBITDA 5y) | 62.52 - 103.41 | 81.96 | -11.3% |
| DCF (EBITDA 10y) | 79.91 - 138.41 | 106.83 | 15.6% |
| Fair Value | 131.84 - 131.84 | 131.84 | 42.65% |
| P/E | 64.46 - 264.73 | 162.16 | 75.5% |
| EV/EBITDA | 50.58 - 91.15 | 72.92 | -21.1% |
| EPV | 8.11 - 9.27 | 8.69 | -90.6% |
| DDM - Stable | 34.87 - 97.63 | 66.25 | -28.3% |
| DDM - Multi | 13.83 - 31.54 | 19.40 | -79.0% |
| Market Cap (mil) | 18,715.05 |
| Beta | 1.11 |
| Outstanding shares (mil) | 202.50 |
| Enterprise Value (mil) | 18,066.43 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.72% |
| Cost of Debt | 5.00% |
| WACC | 8.10% |