DigitalOcean Holdings Inc
NYSE:DOCN
Intrinsic Value
The intrinsic value of one DOCN stock under the Base Case scenario is 58.01 USD. Compared to the current market price of 27.38 USD, DigitalOcean Holdings Inc is Undervalued by 53%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
DigitalOcean Holdings Inc
Fundamental Analysis

Revenue & Expenses Breakdown
DigitalOcean Holdings Inc
Balance Sheet Decomposition
DigitalOcean Holdings Inc
Current Assets | 541.7m |
Cash & Short-Term Investments | 428.4m |
Receivables | 72.5m |
Other Current Assets | 40.8m |
Non-Current Assets | 1.1B |
PP&E | 620.4m |
Intangibles | 466.4m |
Other Non-Current Assets | 10.5m |
Free Cash Flow Analysis
DigitalOcean Holdings Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
DigitalOcean Holdings Inc
Revenue
|
780.6m
USD
|
Cost of Revenue
|
-314.7m
USD
|
Gross Profit
|
465.9m
USD
|
Operating Expenses
|
-374.9m
USD
|
Operating Income
|
91m
USD
|
Other Expenses
|
-6.5m
USD
|
Net Income
|
84.5m
USD
|
DOCN Profitability Score
Profitability Due Diligence
DigitalOcean Holdings Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Score
DigitalOcean Holdings Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
DOCN Solvency Score
Solvency Due Diligence
DigitalOcean Holdings Inc's solvency score is 52/100. The higher the solvency score, the more solvent the company is.
Score
DigitalOcean Holdings Inc's solvency score is 52/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DOCN Price Targets Summary
DigitalOcean Holdings Inc
According to Wall Street analysts, the average 1-year price target for DOCN is 46.36 USD with a low forecast of 31.31 USD and a high forecast of 57.75 USD.
Dividends
Current shareholder yield for DOCN is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one DOCN stock under the Base Case scenario is 58.01 USD.
Compared to the current market price of 27.38 USD, DigitalOcean Holdings Inc is Undervalued by 53%.