Digitalocean Holdings, Inc.

DOCN

Services-Computer Programming, Data Processing, Etc.

Mkt Cap

$2.598B

PE

-393.86

Debt

$1.476B

Cash

$81.11M

EV

$3.993B

FCF

$123.8M

Market Cap

$2.598B

P/E Ratio

-393.86

Debt

$1.476B

Cash

$81.11M

EV

$3.993B

FCF

$123.8M

DigitalOcean Holdings, Inc., through its subsidiaries, operates a cloud computing platform in North America, Europe, Asia, and internationally. Its platform provides on-demand infrastructure and platform tools for developers, start-ups, and small and medium size businesses. The company offers infrastructure solutions across compute, storage, and networking, as well as enables developers to extend the native capabilities of its cloud with fully managed application, container, and database offerings. Its users include software engineers, researchers, data scientists, system administrators, students, and hobbyists. The company's customers use its platform in various industry verticals and for a range of use cases, such as web and mobile applications, website hosting, e-commerce, media and gaming, personal web projects, managed services, and others. DigitalOcean Holdings, Inc. was incorporated in 2012 and is headquartered in New York, New York.

Sector

10-Q
6/30/23
10-Q
3/31/23
10-K
12/31/22
10-Q
9/30/22
10-Q
6/30/22
10-Q
3/31/22
10-K
12/31/21
10-Q
9/30/21
10-Q
6/30/21
10-Q
3/31/21

DCF

Discounted Cash Flow Valuation of Digitalocean Holdings, Inc.

Calculate

Growth Years

Growth

Start

End

Discount

Start

End

Multiple

g\r	+10%	+11%	+12%	+13%	+14%
0%	10	9	8	8	7
+1%	11	10	9	8	8
+2%	13	11	10	9	8
+3%	14	13	11	10	9
+4%	17	14	12	11	10

Years	0	1	2	3	4	5	6	7	8	9	10	TV
FCF	$123.8M	$161M	$204.8M	$254.8M	$310.1M	$368.6M	$428M	$485.1M	$536.3M	$578M	$606.9M	$6.069B
DCF		$140M	$154.8M	$167.6M	$177.3M	$183.3M	$185M	$182.4M	$175.3M	$164.3M	$150M	$1.5B
Value	$3.18B

Chart P/E ratio

In the chart Earnings are multiplied by this value.

Earnings Growth -

Earnings Stability -

Competitiveness and MOAT

High margins render the company resilient under dire circumstances, hence able to drive competitors out or acquire them. ROE and ROA measure the average flow generated by each invested dollar. Their marginal value is a forecast of future growth, and it is considered by Buffett and Munger the most important single indicator.

The Net Margin is too low to guarantee profitability in case of higher costs or higher interest rates. Furthermore lower margins cause higher earnings’ volatility.

Over time the ROA has been decreasing indicating a lower marginal ROA with respect to the calculated one, this could impede growth.

Years	12-2019	12-2020	12-2021	12-2022	TTM
Net Margin	-16%	-14%	-4.6%	-4.2%	-0.98%
ROA	-	-3.7%	-0.53%	-1.3%	-0.0027%
ROE	56%	60%	-3.4%	-48%	1.8%

What is the average Net Margin?

The average Net Margin over the past 5 years is -4.38%.

What is the trend of Net Margin?

The trend of Net Margin over the past 5 years is +0.34%.

What is the average Return on Assets (ROA)?

The average ROA over the past 5 years is -0.94%.

What is the trend of Return on Assets (ROA)?

The trend of ROA over the past 5 years is -0.81%.

What is the average Return on Equity (ROE)?

The average ROE over the past 5 years is -25.45%.

What is the trend of Return on Equity (ROE)?

The trend of ROE over the past 5 years is -44.16%.

Safety & Stabiliy

Being debt the number one cause of investment losses and company death, the ratio Debt/FCF is of utmost importance to guarantee safety. On the other hand the Graham’s stability measures the drawdown of earnings, hence indicating the reliability of the flow generated by the company.

The company has high debt with respect to the cashflow it generates.

Data are missing

Years	12-2019	12-2020	12-2021	12-2022	TTM
Debt FCF	-	-6.91	40.58	16.56	11.92
Debt Equity	-	-3.84	2.53	28.78	-4.11
MIN
Graham Stability	-	-	-	-	-

What is the Debt/FCF?

The Debt/FCF trailing twelve month is 11.92.

What is the trend of Debt/FCF?

The trend of Debt/FCF over the past 5 years is -24.02.

What is the Graham’s Stability?

Graham’s Stability measure stands at -.

Growth

Growth can be dangerous when forecasting, simply projecting the current growth is in general wrong. A company passes through multiple phases, from being young and unprofitable, to the first periods of profitability and high growth, until it arrives at a period of regime with limited growth. Identifying in which phase the company is in may help forecasting.

Data are missing

Years	12-2019	12-2021	Trend
Revenue	31%	34%	4.8%
Net Income	-	-	-
Stockholders Equity	-	-91%	-
FCF	-	150%	-

What is the 5 year Revenue CAGR?

The Revenue CAGR over the past 5 years is -.

What is the trend of Revenue growth?

The trend of Revenue growth rate over the past 5 years is +4.77%.

What is the 5 year Earnings CAGR?

The Earnings CAGR over the past 5 years is -.

What is the trend of Earnings growth?

The trend of Earnings growth rate over the past 5 years is -.

What is the 5 year Equity CAGR?

The Equity CAGR over the past 5 years is -.

What is the trend of Equity growth?

The trend of Equity growth rate over the past 5 years is -.

What is the 5 year FCF CAGR?

The FCF CAGR over the past 5 years is -.

What is the trend of FCF growth?

The trend of FCF growth rate over the past 5 years is -.