/
DCF Valuation
Base-case fair value
$182.29
Intrinsic $243.05 · 25% MOS
Current price: $47.26
Base-case summary
Our base-case DCF for Docusign, Inc. (DOCU) projects 10 years of free cash flow growth at 18.9% for years 1–5 and 9.5% for years 6–10, anchored to 18.9% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $1.1B in trailing free cash flow, this produces an intrinsic value of $243.05 per share. A 25% safety margin gives a fair value of $182.29, suggesting the stock is currently 286% undervalued against the $47.26 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
$1.1B
Cash & equivalents
$867M
Total debt
$185M
Shares outstanding
209M