Discounted Cash Flow
Digitalocean Holdings, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2019 | $254.8m | $-40.4m | $-13.6m | -15.9% | $-1.06 |
| 2020 | $318.4m (24.9%) | $-43.6m (-7.9%) | $-40.1m (-194.8%) | -13.7% (13.7%) | $-1.05 (0.9%) |
| 2021 | $428.6m (34.6%) | $-19.5m (55.2%) | $36.0m (189.9%) | -4.6% (66.7%) | $-0.21 (80.0%) |
| 2022 | $576.3m (34.5%) | $-24.3m (-24.5%) | $88.8m (146.3%) | -4.2% (7.4%) | $-0.24 (-14.3%) |
| 2023 | $692.9m (20.2%) | $19.4m (179.9%) | $115.6m (30.3%) | 2.8% (166.5%) | $0.22 (189.7%) |
| 2024 | $780.6m (12.7%) | $84.5m (335.3%) | $104.6m (-9.6%) | 10.8% (286.4%) | $0.92 (328.2%) |
| 2025 | $901.4m (15.5%) | $259.3m (206.8%) | $180.5m (72.6%) | 28.8% (165.7%) | $2.83 (207.4%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.