investorscraft@gmail.com

Intrinsic ValueDocuSign, Inc. (0XNH.L)

Previous Close£52.64
Intrinsic Value
Upside potential
Previous Close
£52.64

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

DocuSign, Inc. is a leading provider of electronic signature and contract lifecycle management (CLM) solutions, operating in the Software-as-a-Service (SaaS) sector. The company’s core revenue model is subscription-based, offering cloud-based platforms that digitize and automate agreement processes for businesses across industries. Its flagship product, DocuSign eSignature, is complemented by AI-driven tools like Insights and Analyzer, which enhance contract review and compliance. The company also provides industry-specific solutions, such as Rooms for Real Estate and Mortgage, catering to niche workflows. DocuSign serves a diverse clientele, from small businesses to large enterprises, with a strong presence in the U.S. and international markets. Its competitive edge lies in its seamless integration with popular CRM platforms like Salesforce, enabling efficient document generation and negotiation. The company’s focus on regulatory compliance, including FedRAMP authorization for federal agencies, further solidifies its market position. As digital transformation accelerates, DocuSign is well-positioned to capitalize on the growing demand for paperless, automated agreement processes.

Revenue Profitability And Efficiency

DocuSign reported revenue of $2.98 billion, with net income reaching $1.07 billion, reflecting robust profitability. The diluted EPS of $5.08 underscores efficient earnings generation. Operating cash flow stood at $1.02 billion, indicating strong cash conversion from operations. Capital expenditures were modest at -$97 million, suggesting disciplined investment in growth while maintaining operational efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its high net income margin, driven by scalable SaaS operations. With minimal total debt of $124 million and substantial cash reserves of $649 million, DocuSign maintains a capital-efficient structure. This allows for reinvestment in innovation and potential acquisitions without overleveraging.

Balance Sheet And Financial Health

DocuSign’s balance sheet is healthy, with $649 million in cash and equivalents against $124 million in total debt, yielding a net cash position. The low debt-to-equity ratio highlights financial stability, supporting long-term growth initiatives. The absence of dividends aligns with its strategy to reinvest cash flows into expansion and product development.

Growth Trends And Dividend Policy

DocuSign’s revenue growth reflects strong demand for digital agreement solutions, though specific FY trends are undisclosed. The company does not pay dividends, prioritizing reinvestment in technology and market expansion. Its focus on AI-driven tools and industry-specific offerings positions it for sustained growth in the evolving SaaS landscape.

Valuation And Market Expectations

With a market cap of $17.2 billion and a beta of 1.21, DocuSign is valued as a high-growth tech stock with moderate volatility. Investors likely anticipate continued expansion in e-signature and CLM markets, supported by its innovative product suite and global reach.

Strategic Advantages And Outlook

DocuSign’s strategic advantages include its first-mover status in e-signatures, deep integrations with enterprise software, and compliance-focused solutions. The outlook remains positive as digital transformation trends persist, though competition in the SaaS space may intensify. Its ability to innovate and capture cross-selling opportunities will be critical to maintaining leadership.

Sources

Company description, financial data provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount