|
DOCUSIGN, Inc. (DOCU) DCF -Bewertung
US | Technology | Software - Application | NASDAQ
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
DocuSign, Inc. (DOCU) Bundle
Gewinnen Sie Einblicke in Ihre Bewertungsanalyse von DocuSign, Inc. (DOCU) mit unserem modernsten DCF-Taschenrechner! Mit realer (DOCU) -Daten vorbelastet, können Sie diese Excel-Vorlage vorhersagen, um Prognosen und Annahmen anzupassen, um den inneren Wert von Docusign, Inc. (DOCU) genau zu bestimmen.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 974.0 | 1,453.0 | 2,107.2 | 2,515.9 | 2,761.9 | 3,613.8 | 4,728.5 | 6,186.9 | 8,095.3 | 10,592.3 |
| Revenue Growth, % | 0 | 49.19 | 45.02 | 19.4 | 9.78 | 30.85 | 30.85 | 30.85 | 30.85 | 30.85 |
| EBITDA | -124.1 | -127.6 | 21.4 | 2.8 | 195.6 | -96.2 | -125.9 | -164.8 | -215.6 | -282.1 |
| EBITDA, % | -12.74 | -8.78 | 1.02 | 0.10982 | 7.08 | -2.66 | -2.66 | -2.66 | -2.66 | -2.66 |
| Depreciation | 50.2 | 71.1 | 81.9 | 86.3 | 95.1 | 150.4 | 196.7 | 257.4 | 336.8 | 440.7 |
| Depreciation, % | 5.15 | 4.89 | 3.89 | 3.43 | 3.44 | 4.16 | 4.16 | 4.16 | 4.16 | 4.16 |
| EBIT | -174.3 | -198.7 | -60.5 | -83.5 | 100.5 | -246.6 | -322.7 | -422.2 | -552.4 | -722.8 |
| EBIT, % | -17.9 | -13.67 | -2.87 | -3.32 | 3.64 | -6.82 | -6.82 | -6.82 | -6.82 | -6.82 |
| Total Cash | 656.1 | 773.5 | 802.8 | 1,031.7 | 1,045.5 | 1,717.0 | 2,246.6 | 2,939.5 | 3,846.2 | 5,032.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 250.3 | 340.5 | 453.5 | 529.4 | 455.2 | 781.9 | 1,023.0 | 1,338.6 | 1,751.5 | 2,291.7 |
| Account Receivables, % | 25.7 | 23.43 | 21.52 | 21.04 | 16.48 | 21.64 | 21.64 | 21.64 | 21.64 | 21.64 |
| Inventories | .3 | .0 | .0 | .0 | .0 | .2 | .3 | .4 | .5 | .6 |
| Inventories, % | 0.02874829 | 0 | 0 | 0.0000000795 | 0.0000000362 | 0.00574968 | 0.00574968 | 0.00574968 | 0.00574968 | 0.00574968 |
| Accounts Payable | 28.1 | 37.4 | 52.8 | 24.4 | 19.0 | 69.6 | 91.0 | 119.1 | 155.8 | 203.9 |
| Accounts Payable, % | 2.89 | 2.57 | 2.51 | 0.96955 | 0.68899 | 1.93 | 1.93 | 1.93 | 1.93 | 1.93 |
| Capital Expenditure | -72.0 | -82.4 | -61.4 | -77.7 | -92.4 | -162.0 | -212.0 | -277.3 | -362.9 | -474.8 |
| Capital Expenditure, % | -7.4 | -5.67 | -2.91 | -3.09 | -3.35 | -4.48 | -4.48 | -4.48 | -4.48 | -4.48 |
| Tax Rate, % | 21.03 | 21.03 | 21.03 | 21.03 | 21.03 | 21.03 | 21.03 | 21.03 | 21.03 | 21.03 |
| EBITAT | -178.4 | -210.6 | -63.2 | -90.5 | 79.4 | -236.2 | -309.1 | -404.4 | -529.2 | -692.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -422.8 | -302.5 | -140.4 | -186.1 | 150.8 | -524.2 | -544.1 | -711.9 | -931.5 | -1,218.8 |
| WACC, % | 8.21 | 8.21 | 8.21 | 8.21 | 8.2 | 8.21 | 8.21 | 8.21 | 8.21 | 8.21 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -3,011.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -1,243 | |||||||||
| Terminal Value | -20,018 | |||||||||
| Present Terminal Value | -13,492 | |||||||||
| Enterprise Value | -16,504 | |||||||||
| Net Debt | -654 | |||||||||
| Equity Value | -15,850 | |||||||||
| Diluted Shares Outstanding, MM | 209 | |||||||||
| Equity Value Per Share | -75.86 |
What You Will Get
- Pre-Filled Financial Model: DocuSign’s actual data enables precise DCF valuation.
- Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers.
- Instant Calculations: Automatic updates ensure you see results as you make changes.
- Investor-Ready Template: A refined Excel file designed for professional-grade valuation.
- Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts.
Key Features
- Comprehensive Document Management: Streamline the signing process with secure, cloud-based solutions.
- Custom Workflow Automation: Tailor workflows to fit your business needs with easy drag-and-drop functionality.
- Real-Time Tracking: Monitor the status of documents and get instant notifications on signing progress.
- User-Friendly Interface: Intuitive design ensures a seamless experience for both senders and signers.
- Suitable for All Users: Designed for businesses of all sizes, from startups to large enterprises.
How It Works
- Download: Get the pre-built Excel file containing DocuSign’s financial data.
- Customize: Modify forecasts such as revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various projections and analyze results instantly.
- Make Decisions: Leverage the valuation outcomes to inform your investment approach.
Why Choose This Calculator for DocuSign, Inc. (DOCU)?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for DocuSign.
- Adjustable Parameters: Modify the highlighted cells to explore different financial scenarios for (DOCU).
- In-Depth Analysis: Automatically computes DocuSign’s intrinsic value and Net Present Value.
- Ready-to-Use Data: Features historical and projected data for precise evaluations.
- Expert-Level Tool: Perfect for financial analysts, investors, and business advisors focusing on (DOCU).
Who Should Use This Product?
- Investors: Accurately assess DocuSign’s fair value before making investment choices.
- CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
- Consultants: Efficiently customize the template for client valuation reports.
- Entrepreneurs: Acquire insights into financial modeling practices employed by leading companies.
- Educators: Implement it as a teaching resource to illustrate valuation techniques.
What the Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations specific to DocuSign, Inc. (DOCU).
- Real-World Data: DocuSign’s historical and projected financials preloaded for analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for in-depth insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables providing clear, actionable results tailored to DocuSign, Inc. (DOCU).
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.