Company Valuation: DocuSign, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 24,887 12,193 12,423 19,542 10,522 13,350 - -
Change - -51.01% 1.88% 57.31% -46.15% 26.88% - -
Enterprise Value (EV) 1 24,803 11,698 11,255 18,444 9,656 12,230 11,042 9,656
Change - -52.83% -3.79% 63.87% -47.65% 26.66% -9.72% -12.55%
P/E -349x -124x 169x 19x 35.5x 39.3x 28.8x 24.5x
PBR 90.8x 19.7x 11.3x 10.2x 5.73x 6.5x 4.39x 3.27x
PEG - -3.4x -1x 0x -0.5x 1.7x 0.8x 1.4x
Capitalization / Revenue 11.8x 4.85x 4.5x 6.56x 3.27x 3.81x 3.53x 3.28x
EV / Revenue 11.8x 4.65x 4.08x 6.2x 3x 3.49x 2.92x 2.38x
EV / EBITDA 52.1x 20.1x 14.3x 19x 9.04x 9.84x 8.29x 6.71x
EV / EBIT 59.2x 22.6x 15.8x 20.8x 9.98x 11.1x 9.11x 7.18x
EV / FCF 55.7x 27.3x 12.7x 20x 9.12x 10.3x 8.47x 6.61x
FCF Yield 1.79% 3.67% 7.88% 4.99% 11% 9.74% 11.8% 15.1%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.36 -0.49 0.36 5.08 1.48 1.818 2.48 2.913
Distribution rate - - - - - - - -
Net sales 1 2,107 2,516 2,762 2,977 3,220 3,505 3,784 4,064
EBITDA 1 476.2 582.4 787.1 969.1 1,068 1,243 1,332 1,440
EBIT 1 419.1 516.8 711.4 886 967.9 1,099 1,213 1,345
Net income 1 -69.98 -97.45 73.98 1,068 309.1 346.2 469.8 552
Net Debt 1 -84.34 -494.8 -1,167 -1,098 -866.5 -1,120 -2,308 -3,694
Reference price 2 125.77 60.64 60.92 96.73 52.54 71.43 71.43 71.43
Nbr of stocks (in thousands) 1,97,877 2,01,074 2,03,916 2,02,023 2,00,273 1,86,902 - -
Announcement Date 10/03/22 09/03/23 07/03/24 13/03/25 17/03/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
26.87x9.92x16.21x0.73% 3,93400Cr
125.05x55.35x90.13x-.--% 47TCr
21.61x6.11x10.63x1.39% 44TCr
257.32x22.97x67.26x-.--% 33TCr
2654.4x44.49x145.51x-.--% 27TCr
26.56x5.33x16.8x1.43% 24TCr
89.25x8.67x23.2x-.--% 14TCr
61.21x16.52x43.52x-.--% 14TCr
74.02x15.62x32.91x-.--% 9.81TCr
Average 370.70x 20.55x 49.58x 0.39% 67.35TCr
Weighted average by Cap. 167.74x 15.44x 31.19x 0.63%

Y-o-Y evolution of P/E

Valuation ratios - P/E - DocuSign, Inc.

Historical PBR trend

Valuation ratios - PBR - DocuSign, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - DocuSign, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - DocuSign, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - DocuSign, Inc.