Fair value (multi-method)
Four independent methods triangulate what DOCU is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$13,804.12
Method range
$9.15 – $13,804.12
median $98.72
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $13,804.12 | +29,108.89% |
| Exit multiple | $138.73 | +193.54% |
| Analyst target | $58.71 | +24.23% |
| Graham number | $9.15 | -80.63% |
- Forward DCF$13,804.12
- Exit multiple$138.73
- Analyst target$58.71
- Graham number$9.15
Stock price
$47.26
FCF / share (TTM)
$1.48
3Y FCF CAGR
23.0%
Fair value @ hist. growth
$109.08
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
11.7%
per year over your projection horizon
Margin of safety 56.7% vs hist-growth DCF
Historical 3Y CAGR
23.0%
Your model implies
11.7%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 23% annual growth.
Cumulative FCF covers the current price by year 10.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 7.0% | 8.4% | 7.5% | 6.6% | 5.5% | 4.3% |
| 8.0% | 10.8% | 10.1% | 9.3% | 8.4% | 7.5% |
| 9.0% | 13.0% | 12.4% | 11.7% | 11.0% | 10.2% |
| 10.0% | 15.1% | 14.6% | 14.0% | 13.4% | 12.7% |
| 11.0% | 17.1% | 16.6% | 16.1% | 15.5% | 14.9% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net cash
$417M
Total debt − cash
Beta
0.88
Vs market benchmark
Frequently asked questions
DocuSign (DOCU) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation