/
DCF Valuation
Base-case fair value
$58.95
Intrinsic $78.60 · 25% MOS
Current price: $177.81
Base-case summary
Our base-case DCF for DigitalOcean Holdings, Inc. (DOCN) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 38.8% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $185M in trailing free cash flow, this produces an intrinsic value of $78.60 per share. A 25% safety margin gives a fair value of $58.95, suggesting the stock is currently 67% overvalued against the $177.81 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$185M
Cash & equivalents
$741M
Total debt
$1.3B
Shares outstanding
112M