investorscraft@gmail.com

Intrinsic ValueDigitalOcean Holdings, Inc. (DOCN)

Previous Close$35.69
Intrinsic Value
Upside potential
Previous Close
$35.69

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

DigitalOcean Holdings, Inc. operates as a cloud infrastructure provider targeting small and medium-sized businesses (SMBs), developers, and startups. The company offers a simplified, cost-effective platform for deploying and scaling applications, with core services including virtual machines, managed databases, and Kubernetes solutions. Unlike hyperscalers such as AWS or Azure, DigitalOcean focuses on ease of use, transparent pricing, and developer-friendly tools, carving out a niche in the competitive cloud computing market. Its revenue model is primarily subscription-based, with customers paying for compute, storage, and networking resources on a usage or reserved capacity basis. The company serves a global customer base, emphasizing affordability and simplicity, which resonates with SMBs and individual developers who may find larger cloud platforms overly complex or expensive. DigitalOcean’s market position is strengthened by its strong community engagement, extensive documentation, and educational resources, which foster loyalty and reduce churn. While it lacks the scale of hyperscalers, its targeted approach allows for efficient customer acquisition and retention in a high-growth segment of the cloud market.

Revenue Profitability And Efficiency

DigitalOcean reported revenue of $780.6 million for FY 2024, reflecting steady growth in its cloud services. Net income stood at $84.5 million, with diluted EPS of $0.89, indicating improved profitability. Operating cash flow was $282.7 million, while capital expenditures totaled $186.5 million, suggesting disciplined investment in infrastructure to support expansion. The company’s ability to generate positive cash flow underscores its operational efficiency despite competitive pressures.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its scalable platform and recurring revenue model. With a focus on capital efficiency, DigitalOcean balances growth investments with profitability, as evidenced by its positive net income and operating cash flow. The relatively low capital intensity of its cloud services allows for strong returns on invested capital, though its smaller scale compared to hyperscalers limits absolute margins.

Balance Sheet And Financial Health

DigitalOcean’s balance sheet shows $428.4 million in cash and equivalents, providing liquidity for operations and growth initiatives. Total debt of $1.7 billion reflects leverage used to fund expansion, but the company’s strong cash flow generation mitigates refinancing risks. The absence of dividends allows for reinvestment in the business, aligning with its growth-oriented strategy.

Growth Trends And Dividend Policy

DigitalOcean’s revenue growth is driven by increasing adoption of cloud services among SMBs and developers. The company does not pay dividends, opting instead to reinvest profits into product development and market expansion. This strategy aligns with its focus on capturing market share in a rapidly evolving industry, though it may limit appeal to income-focused investors.

Valuation And Market Expectations

The market values DigitalOcean based on its growth potential in the SMB cloud segment. Its valuation reflects expectations for sustained revenue expansion and margin improvement, though competition from larger cloud providers remains a key risk. Investors likely weigh its niche positioning against the scalability challenges of serving smaller customers.

Strategic Advantages And Outlook

DigitalOcean’s strategic advantages include its developer-centric approach, transparent pricing, and strong community engagement. The outlook hinges on its ability to maintain growth while navigating competitive pressures. Success will depend on continued innovation, customer retention, and efficient capital allocation in a dynamic cloud market.

Sources

10-K, company filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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