US · DOCN
DigitalOcean Holdings, Inc.
- Sector
- Technology · Software - Infrastructure
- Headquarters
- New York City, NY 10013
- Website
- digitalocean.com
Price · as of 2025-12-31
$102.82
Market cap 5.13B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $93.60 | -8.97% |
| Intrinsic Value(DCF) | $36.53 | -64.47% |
| Graham-Dodd Method(GD) | $10.05 | -90.23% |
| Graham Formula(GF) | $64.79 | -36.99% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | $0.00 | $0.00 | |||
| 2020 | $0.00 | $0.00 | |||
| 2021 | $48.20 | $57.36 | $121.86 | $4.18 | $0.00 |
| 2022 | $33.00 | $38.86 | $84.01 | $0.00 | $0.00 |
| 2023 | $39.32 | $56.40 | $14.58 | $0.00 | $5.91 |
| 2024 | $39.89 | $49.47 | $9.20 | $0.00 | $18.61 |
| 2025 | $58.24 | $93.60 | $13.24 | $10.04 | $64.79 |
AI valuation
Our deep-learning model estimates DigitalOcean Holdings, Inc.'s (DOCN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $93.60
- Current price
- $102.82
- AI upside
- -8.97%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$36.53
-64.47% upside
Graham-Dodd
$10.05
-90.23% upside
Graham Formula
$64.79
-36.99% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| DOCN | DigitalOcean Holdings, In… | $102.82 | 5.13B | -9% | -64% | -90% | -37% | 20.55 | -185.70 | 5.91 | 16.03 | 11.22 | -11.17 | 59.86% | 17.42% | 28.76% | -223.84% | 20.78% | 14.91% | -25.46 | 8.75 | 0.69 | 0.56 | 1.31 | 18315.00% | 1548.00% | 7645.00% | 3.19% | 0.50 | 22.47% | 0.00% | 0.00% | 16.38% | 36.97 | 34.19 | 6.44 | 2.33 |
| BL | BlackLine, Inc. | $35.25 | 2.18B | +153% | -53% | — | -82% | 87.59 | 6.46 | 3.07 | 21.88 | — | -9.24 | 75.21% | 4.77% | 3.50% | 6.29% | 3.88% | 1.37% | 2.83 | 3.29 | 1.47 | 1.43 | 5.21 | -7310.00% | 721.00% | -1442.00% | 7.52% | 0.24 | 33.24% | 0.00% | 0.00% | 10.97% | 69.18 | 14.30 | 3.30 | 1.59 |
| BOX | Box, Inc. | $23.55 | 3.37B | +110% | -31% | -67% | -7% | 17.81 | 22.09 | 4.00 | 38.43 | 17.30 | 95.14 | 79.08% | 7.31% | 22.44% | 189.40% | 59.45% | 16.82% | 3.66 | 13.11 | 1.19 | 1.10 | 0.85 | 10299.00% | 505.00% | 404.00% | 7.57% | 0.36 | 246.11% | 0.34% | 6.10% | 5.45% | 54.70 | 13.21 | 4.00 | 1.91 |
| CLBT | Cellebrite DI Ltd. | $13.34 | 3.26B | +160% | +60% | -78% | -40% | 43.55 | 7.04 | 7.17 | 38.25 | — | 12.04 | 84.20% | 13.98% | 16.47% | 19.10% | -379.09% | 9.61% | 0.05 | — | 1.56 | 1.47 | -1.30 | -12296.00% | 1856.00% | 2811.00% | 4.57% | 0.46 | -1028.08% | 0.00% | 0.00% | 0.00% | 45.08 | 19.24 | 6.30 | 5.38 |
| DLO | DLocal Limited | $12.24 | 3.53B | +170% | +1,155% | -71% | -29% | 17.66 | 5.46 | 3.58 | 14.16 | — | 6.27 | 39.50% | 18.83% | 16.14% | 32.00% | 64.62% | 13.39% | 0.11 | 2.83 | 1.58 | 1.16 | -0.80 | -2041.00% | 1470.00% | -12014.00% | -2.08% | -0.05 | -31.96% | 0.00% | 0.00% | 3.79% | 17.02 | -43.14 | 3.21 | 4.37 |
| PLXS | Plexus Corp. | $194.13 | 5.2B | -41% | -69% | -56% | -68% | 23.52 | 2.80 | 1.01 | 14.18 | 41.91 | 2.80 | 10.08% | 5.02% | 4.29% | 12.44% | 14.41% | 5.50% | 0.12 | 17.44 | 1.58 | 0.73 | -0.47 | 5611.00% | 182.00% | -5489.00% | 3.79% | 0.16 | 11.92% | 0.00% | 0.00% | 3.23% | 19.44 | 25.55 | 0.98 | 4.18 |
| QLYS | Qualys, Inc. | $92.47 | 3.34B | +37% | +8% | -54% | +6% | 17.24 | 6.09 | 5.11 | 11.75 | 101.47 | 6.22 | 82.85% | 33.17% | 29.64% | 38.20% | 100.37% | 19.17% | 0.17 | — | 1.41 | 1.32 | -0.59 | 1699.00% | 1013.00% | 3135.00% | 8.90% | 0.66 | 171.32% | 0.00% | 0.00% | 5.37% | 13.83 | 10.08 | 4.59 | 5.12 |
| SPSC | SPS Commerce, Inc. | $56.51 | 2.13B | +37% | +30% | -58% | +10% | 23.71 | 2.27 | 2.94 | 11.37 | 115.14 | 10.23 | 64.23% | 15.74% | 12.42% | 10.21% | 12.23% | 8.48% | 0.01 | — | 1.74 | 1.42 | -0.78 | 2059.00% | 1783.00% | 1086.00% | 6.88% | 1.16 | 20.88% | 0.00% | 0.00% | 5.16% | 17.51 | 13.60 | 2.76 | 8.38 |
| TENB | Tenable Holdings, Inc. | $19.23 | 2.29B | +102% | -49% | — | — | -65.32 | 7.23 | 2.36 | 51.07 | — | -4.85 | 78.09% | 0.12% | -3.61% | -9.95% | 0.38% | -2.07% | 1.43 | 0.04 | 0.95 | 0.84 | 5.86 | -323.00% | 1104.00% | 1942.00% | 10.79% | 0.33 | 80.23% | 0.00% | 0.00% | 10.49% | 2017.16 | 9.51 | 2.42 | 0.82 |
| VRNS | Varonis Systems, Inc. | $23.10 | 2.72B | +68% | -53% | — | — | 98.73 | 4.98 | 4.78 | -25.30 | 314.49 | 6.67 | 79.14% | -23.50% | -20.74% | 5.73% | -32.88% | 1.75% | 0.96 | -11.36 | 1.97 | 1.77 | -3.55 | 3140.00% | 1317.00% | 2424.00% | 4.52% | 0.22 | 30.26% | 0.00% | 0.00% | 10.55% | -17.96 | 19.52 | 4.22 | 1.33 |
| WRD | WeRide Inc. | $6.99 | 2.01B | +28% | +6,517% | — | -70% | -12.79 | 4.56 | 89.15 | -10.70 | -53.34 | 4.60 | 30.66% | -605.09% | -696.92% | -125.40% | 63.42% | -37.82% | 0.02 | -780.14 | 13.43 | 12.92 | 1.71 | 2398.00% | -1013.00% | 3268.00% | -2.11% | -1.09 | 19.71% | 0.00% | 0.00% | 7.82% | -11.79 | -37.94 | 71.34 | 29.36 |
About DigitalOcean Holdings, Inc.
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.
- CEO
- Padmanabhan T. Srinivasan
- Employees
- 1.21K
- Beta
- 1.77
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($36.53 ÷ $102.82) − 1 = -64.47% (DCF, example).