DigitalOcean Holdings, Inc. (DOCN) DCF Valuation

Digitalocean Holdings, Inc. (DOCN) DCF Valoración

US | Technology | Software - Infrastructure | NYSE
DigitalOcean Holdings, Inc. (DOCN) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

DigitalOcean Holdings, Inc. (DOCN) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

¡Simplifique la valoración de DigitalOcean Holdings, Inc. (DOCN) con esta calculadora DCF personalizable! Con Real DigitalOcean Holdings, Inc. (DOCN) financieras y entradas de pronóstico ajustables, puede probar escenarios y descubrir el valor razonable de DigitalOcean Holdings, Inc. (DOCN) en minutos.


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 318.4 428.6 576.3 692.9 780.6 979.6 1,229.4 1,542.7 1,936.0 2,429.6
Revenue Growth, % 0 34.61 34.48 20.23 12.66 25.49 25.49 25.49 25.49 25.49
EBITDA 46.2 73.9 86.7 153.6 91.0 158.0 198.3 248.8 312.3 391.9
EBITDA, % 14.52 17.25 15.05 22.17 11.66 16.13 16.13 16.13 16.13 16.13
Depreciation 75.3 88.4 102.2 117.9 .0 154.8 194.3 243.8 305.9 383.9
Depreciation, % 23.64 20.62 17.74 17.01 0 15.8 15.8 15.8 15.8 15.8
EBIT -29.0 -14.5 -15.5 35.7 91.0 3.2 4.0 5.0 6.3 7.9
EBIT, % -9.12 -3.37 -2.69 5.16 11.66 0.32589 0.32589 0.32589 0.32589 0.32589
Total Cash 100.3 1,713.4 864.2 411.8 428.4 677.5 850.3 1,067.0 1,339.0 1,680.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 28.1 39.6 53.8 62.2 72.5
Account Receivables, % 8.83 9.24 9.34 8.97 9.29
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0.000000314 0 0 0 0 0.0000000628 0.0000000628 0.0000000628 0.0000000628 0.0000000628
Accounts Payable 12.4 12.7 21.1 4.0 54.6 35.4 44.5 55.8 70.0 87.9
Accounts Payable, % 3.91 2.95 3.67 0.57109 6.99 3.62 3.62 3.62 3.62 3.62
Capital Expenditure -115.7 -109.1 -120.2 -124.8 -186.5 -244.0 -306.2 -384.3 -482.3 -605.2
Capital Expenditure, % -36.33 -25.46 -20.86 -18.01 -23.89 -24.91 -24.91 -24.91 -24.91 -24.91
Tax Rate, % 13.52 13.52 13.52 13.52 13.52 13.52 13.52 13.52 13.52 13.52
EBITAT -29.7 -15.5 -15.4 25.9 78.7 2.9 3.7 4.6 5.8 7.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -85.7 -47.5 -39.1 -6.6 -67.5 -122.4 -122.1 -153.2 -192.2 -241.3
WACC, % 10.06 10.06 10.05 9.73 9.89 9.96 9.96 9.96 9.96 9.96
PV UFCF
SUM PV UFCF -609.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -246
Terminal Value -3,093
Present Terminal Value -1,924
Enterprise Value -2,533
Net Debt 1,267
Equity Value -3,800
Diluted Shares Outstanding, MM 95
Equity Value Per Share -40.21

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real DOCN financials.
  • Real-World Data: Historical data and forward-looking estimates (as displayed in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Quickly observe how your inputs affect DigitalOcean's valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Accurate DigitalOcean Financials: Gain access to reliable pre-loaded historical data and future forecasts.
  • Adjustable Forecast Parameters: Modify highlighted cells for key metrics like WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to effectively visualize your valuation outcomes.
  • Suitable for All Levels: A straightforward, intuitive design tailored for investors, CFOs, and consultants alike.

How It Works

  • 1. Access the Template: Download and open the Excel file containing DigitalOcean's preloaded data.
  • 2. Modify Assumptions: Adjust key parameters such as growth rates, WACC, and capital expenditures.
  • 3. See Results Immediately: The DCF model automatically calculates intrinsic value and NPV.
  • 4. Explore Scenarios: Evaluate various forecasts to assess different valuation results.
  • 5. Present with Assurance: Share professional valuation insights to bolster your decision-making.

Why Choose This Calculator for DigitalOcean Holdings, Inc. (DOCN)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio assessments tailored for DOCN.
  • Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes DigitalOcean’s intrinsic value and Net Present Value.
  • Preloaded Information: Access historical and projected data for precise analysis.
  • High-Quality Standards: Perfect for financial analysts, investors, and business advisors focusing on DOCN.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and trustworthy valuation models for analyzing DigitalOcean (DOCN) investments.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Offer clients precise valuation insights related to DigitalOcean (DOCN) stock.
  • Students and Educators: Utilize real-world data to enhance financial modeling skills in academic settings.
  • Tech Enthusiasts: Gain insights into the market valuation of cloud service providers like DigitalOcean (DOCN).

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring in-depth valuation calculations.
  • Real-World Data: DigitalOcean's historical and projected financials preloaded for thorough analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results.


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.

No products were found matching.