DocuSign, Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-75.6% vs price
Base Case (Median)
-61.4% vs price
Bull Case (75th pct.)
-39.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $7.56 | -87.4% | High (40%) |
| PE Comparable | $39.04 | -34.7% | Medium (25%) |
| Graham Number | $18.21 | -69.6% | Low (10%) |
| EV/EBITDA | $28.04 | -53.1% | Medium (20%) |
| EV/FCF | $111.75 | 86.8% | Medium (20%) |
| Earnings Power Value | $13.39 | -77.6% | Medium (50%) |
Based on 6 out of 8 methods, DOCU appears overvalued at the current price of $59.82. The base case fair value of $23.12 implies 61.4% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.