Financhill
Buy
70

DOCU Quote, Financials, Valuation and Earnings

Last price:
$69.68
Seasonality move :
-1.02%
Day range:
$68.76 - $69.98
52-week range:
$63.41 - $99.30
Dividend yield:
0%
P/E ratio:
48.74x
P/S ratio:
4.66x
P/B ratio:
7.04x
Volume:
1.2M
Avg. volume:
3M
1-year change:
-26.58%
Market cap:
$13.9B
Revenue:
$3B
EPS (TTM):
$1.43
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $1.5B $2.1B $2.5B $2.8B $3B
Revenue Growth (YoY) 49.19% 45.02% 19.4% 9.78% 7.78%
 
Cost of Revenues $378.6M $479.6M $547.2M $582.4M $634.1M
Gross Profit $1.1B $1.6B $2B $2.2B $2.3B
Gross Profit Margin 73.94% 77.24% 78.25% 78.91% 78.7%
 
R&D Expenses $271.5M $393.4M $480.6M $538.6M $588.5M
Selling, General & Admin $991.3M $1.3B $1.6B $1.6B $1.5B
Other Inc / (Exp) -$33.8M -- -$28.3M -$30.4M -$29.7M
Operating Expenses $1.2B $1.7B $2B $2.1B $2.1B
Operating Income -$165.9M -$56.4M -$52.5M $66.5M $234M
 
Net Interest Expenses $30.8M $6.4M $6.4M $6.8M --
EBT. Incl. Unusual Items -$229.5M -$66.9M -$89.9M $93.7M $247.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.8M $3.1M $7.6M $19.7M -$819.9M
Net Income to Company -$243.3M -$70M -$194.9M $74M $1.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$243.3M -$70M -$97.5M $74M $1.1B
 
Basic EPS (Cont. Ops) -$1.31 -$0.36 -$0.49 $0.36 $5.23
Diluted EPS (Cont. Ops) -$1.31 -$0.36 -$0.49 $0.36 $5.08
Weighted Average Basic Share $185.8M $196.7M $200.9M $204.1M $204.3M
Weighted Average Diluted Share $185.8M $196.7M $200.9M $209M $210.3M
 
EBITDA -$94.8M $25.5M $33.7M $161.5M $341.8M
EBIT -$165.9M -$56.4M -$52.5M $66.5M $234M
 
Revenue (Reported) $1.5B $2.1B $2.5B $2.8B $3B
Operating Income (Reported) -$165.9M -$56.4M -$52.5M $66.5M $234M
Operating Income (Adjusted) -$165.9M -$56.4M -$52.5M $66.5M $234M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $545.5M $645.5M $700.4M $754.8M $818.4M
Revenue Growth (YoY) 42.45% 18.33% 8.52% 7.77% 8.42%
 
Cost of Revenues $119.2M $132.2M $145.3M $159.9M $173.9M
Gross Profit $426.3M $513.2M $555.1M $594.9M $644.4M
Gross Profit Margin 78.15% 79.51% 79.26% 78.82% 78.75%
 
R&D Expenses $102.6M $115.9M $136.6M $151.1M $167.6M
Selling, General & Admin $330.2M $399.3M $400.7M $388.2M $394.8M
Other Inc / (Exp) -- -$28.1M -$710K -- --
Operating Expenses $429.6M $509.9M $534.7M $535.9M $559.1M
Operating Income -$3.4M $3.3M $20.4M $59M $85.4M
 
Net Interest Expenses $1.5M $1.5M $1.6M $462K $654K
EBT. Incl. Unusual Items -$5.8M -$28.1M $35.8M $71.6M $95.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$107K $1.8M -$3M $9.2M $11.8M
Net Income to Company -$5.7M -$29.9M $38.8M $62.4M $83.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.7M -$29.9M $38.8M $62.4M $83.7M
 
Basic EPS (Cont. Ops) -$0.03 -$0.15 $0.19 $0.31 $0.41
Diluted EPS (Cont. Ops) -$0.03 -$0.15 $0.19 $0.30 $0.40
Weighted Average Basic Share $197.6M $201.4M $204.5M $203.6M $202M
Weighted Average Diluted Share $197.6M $201.4M $208.1M $208.7M $208.1M
 
EBITDA $16.8M $24.9M $43.8M $86.6M $115.8M
EBIT -$3.4M $3.3M $20.4M $59M $85.4M
 
Revenue (Reported) $545.5M $645.5M $700.4M $754.8M $818.4M
Operating Income (Reported) -$3.4M $3.3M $20.4M $59M $85.4M
Operating Income (Adjusted) -$3.4M $3.3M $20.4M $59M $85.4M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $2B $2.4B $2.7B $2.9B $3.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $449.9M $541.8M $572.6M $621.1M $666.9M
Gross Profit $1.5B $1.9B $2.1B $2.3B $2.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $362.8M $465.4M $513.9M $584.5M $652.2M
Selling, General & Admin $1.2B $1.5B $1.6B $1.5B $1.6B
Other Inc / (Exp) -- -$28.1M -$30.5M -$29.8M --
Operating Expenses $1.6B $2B $2.1B $2.1B $2.2B
Operating Income -$61.4M -$81M $59.1M $179.2M $271.3M
 
Net Interest Expenses $12.6M $6.4M $6.8M $2.9M $2M
EBT. Incl. Unusual Items -$101.1M -$124.7M $69.4M $209.8M $313.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.9M $8M $17.8M -$801.8M $11.4M
Net Income to Company -$111.9M -$132.8M -$45.9M $1B $302.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$111.9M -$132.8M $51.6M $1B $302.3M
 
Basic EPS (Cont. Ops) -$0.59 -$0.66 $0.25 $4.94 $1.49
Diluted EPS (Cont. Ops) -$0.59 -$0.66 $0.25 $4.85 $1.43
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $19.4M $3.8M $152.8M $281.9M $389.7M
EBIT -$61.4M -$81M $59.1M $179.2M $271.3M
 
Revenue (Reported) $2B $2.4B $2.7B $2.9B $3.2B
Operating Income (Reported) -$61.4M -$81M $59.1M $179.2M $271.3M
Operating Income (Adjusted) -$61.4M -$81M $59.1M $179.2M $271.3M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $1.5B $1.9B $2B $2.2B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $344.9M $407.2M $432.6M $470.5M $503.4M
Gross Profit $1.2B $1.4B $1.6B $1.7B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $282.7M $354.7M $388M $433M $496.7M
Selling, General & Admin $945.4M $1.2B $1.2B $1.1B $1.2B
Other Inc / (Exp) -- -$28.1M -$30.3M -$29.7M --
Operating Expenses $1.2B $1.5B $1.6B $1.6B $1.7B
Operating Income -$36.5M -$57M $56.5M $169.2M $210.8M
 
Net Interest Expenses $4.8M $4.7M $5.1M $1.2M $2M
EBT. Incl. Unusual Items -$37.5M -$95.3M $63.9M $180.1M $245.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2M $7M $17.2M -$804.3M $27M
Net Income to Company -$39.5M -$102.3M $46.7M $984.4M $218.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$39.5M -$102.3M $46.7M $984.4M $218.8M
 
Basic EPS (Cont. Ops) -$0.20 -$0.51 $0.23 $4.81 $1.08
Diluted EPS (Cont. Ops) -$0.20 -$0.51 $0.23 $4.72 $1.04
Weighted Average Basic Share $587.9M $601.7M $610.8M $614M $607.9M
Weighted Average Diluted Share $587.9M $601.7M $614.4M $626.9M $631.8M
 
EBITDA $24.7M $7M $127.9M $248.3M $300.5M
EBIT -$36.5M -$57M $56.5M $169.2M $210.8M
 
Revenue (Reported) $1.5B $1.9B $2B $2.2B $2.4B
Operating Income (Reported) -$36.5M -$57M $56.5M $169.2M $210.8M
Operating Income (Adjusted) -$36.5M -$57M $56.5M $169.2M $210.8M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $773.5M $803.1M $1B $1B $964.5M
Short Term Investments $207.5M $293.8M $309.8M $248.4M $314.9M
Accounts Receivable, Net $340.5M $453.5M $529.4M $455.2M $443.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $48.4M $63.2M $70M $67M $82.4M
Total Current Assets $1.1B $1.3B $1.6B $1.5B $1.4B
 
Property Plant And Equipment $324.4M $310.7M $341.4M $368.4M $409M
Long-Term Investments $93.6M $107.7M $199.8M $138.3M $158.8M
Goodwill $350.2M $355.1M $353.6M $353.1M $454.5M
Other Intangibles $121.8M $98.8M $70.3M $50.9M $76.4M
Other Long-Term Assets $24.9M $50.3M $79.5M $97.6M $141.8M
Total Assets $2.3B $2.5B $3B $3B $4B
 
Accounts Payable $37.4M $52.8M $24.4M $19M $30.7M
Accrued Expenses $66.6M $91.4M $101M $104M $99.6M
Current Portion Of Long-Term Debt $20.5M -- $722.9M -- --
Current Portion Of Capital Lease Obligations $33M $37.4M $24.1M $22.2M $19.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $1.4B $2.2B $1.7B $1.8B
 
Long-Term Debt $862.3M $844.8M $141.3M $120.8M $105.4M
Capital Leases -- -- -- -- --
Total Liabilities $2B $2.3B $2.4B $1.8B $2B
 
Common Stock $19K $20K $20K $21K $20K
Other Common Equity Adj $5M -$4.8M -$23M -$19.4M -$28.4M
Common Equity $325.7M $275.5M $617.3M $1.1B $2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $325.7M $275.5M $617.3M $1.1B $2B
 
Total Liabilities and Equity $2.3B $2.5B $3B $3B $4B
Cash and Short Terms $773.5M $803.1M $1B $1B $964.5M
Total Debt $882.8M $844.8M $864.2M $120.8M $105.4M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Cash and Equivalents $818.5M $975.4M $1.6B $942.4M $856.9M
Short Term Investments $314.6M $342.7M $401.6M $331.5M --
Accounts Receivable, Net $320.3M $436.2M $379.8M $314.1M $364M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $67.8M $68.8M $72.6M $75.4M --
Total Current Assets $1.2B $1.5B $2B $1.3B $1.3B
 
Property Plant And Equipment $310.4M $288.3M $357.2M $392M $476.8M
Long-Term Investments $90.1M $131.6M $55.4M $112.8M $208.5M
Goodwill $355.4M $352.4M $351.5M $455.7M --
Other Intangibles $102.8M $75.2M $55.6M $83.3M --
Other Long-Term Assets $45.8M $75.5M $92M $132M --
Total Assets $2.4B $2.7B $3.3B $3.8B $4B
 
Accounts Payable $47.7M $47.2M $14.8M $18.1M $22.5M
Accrued Expenses $81.1M $96.2M $99.6M $94.6M --
Current Portion Of Long-Term Debt $11.5M $36.9M $689.1M -- --
Current Portion Of Capital Lease Obligations $35.2M $34.7M $21.7M $19.5M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.3B $1.4B $2.2B $1.6B $1.8B
 
Long-Term Debt $855.1M $766.1M $124.6M $111.1M $134.5M
Capital Leases -- -- -- -- --
Total Liabilities $2.2B $2.3B $2.4B $1.8B $2B
 
Common Stock $20K $20K $20K $20K $20K
Other Common Equity Adj -$1.9M -$34.2M -$28.5M -$23.7M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $239.6M $468.5M $965M $2B $2B
 
Total Liabilities and Equity $2.4B $2.7B $3.3B $3.8B $4B
Cash and Short Terms $818.5M $975.4M $1.6B $942.4M $856.9M
Total Debt $866.6M $803M $813.7M $111.1M $134.5M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$243.3M -$70M -$194.9M $74M $1.1B
Depreciation & Amoritzation $71.1M $81.9M $86.3M $95.1M $107.8M
Stock-Based Compensation $286.9M $408.5M $538.7M $616.8M $610.3M
Change in Accounts Receivable -$72M -$112.5M -$76M $71.7M $2.1M
Change in Inventories -- -- -- -- --
Cash From Operations $297M $506.5M $506.8M $979.5M $1B
 
Capital Expenditures $82.4M $61.4M $77.7M $92.4M $97M
Cash Acquisitions $180.4M $6.4M -- -- $143.6M
Cash From Investing $81.2M -$162.9M -$191.2M $44.6M -$312.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $677.4M -- -- -- --
Long-Term Debt Repaid -$384.2M -$77.9M -$16K -$727M --
Repurchase of Common Stock -- -- $63M $145.5M $683.5M
Other Financing Activities -$406.3M -$386.5M -$84.4M -$120.5M -$213.3M
Cash From Financing -$59M -$394.6M -$98.3M -$946M -$838.8M
 
Beginning Cash (CF) $566.1M $509.3M $721.9M $798.4M $649.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $324.9M -$56.7M $213.5M $78.3M -$141.9M
Ending Cash (CF) $896.6M $447.1M $931.7M $876.9M $500.1M
 
Levered Free Cash Flow $214.6M $445.1M $429.1M $887.1M $920.3M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders -$5.7M -$29.9M $38.8M $62.4M $83.7M
Depreciation & Amoritzation $20.2M $21.5M $23.3M $27.6M $30.4M
Stock-Based Compensation $109.4M $140.8M $159.4M $153.2M $160.6M
Change in Accounts Receivable -$21.3M -$83.1M $53.1M $7.1M $707K
Change in Inventories -- -- -- -- --
Cash From Operations $105.4M $52.5M $264.2M $234.3M $290.3M
 
Capital Expenditures $15.4M $16.5M $23.8M $23.6M $27.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$52.8M -$1.8M $34.3M -$43.7M -$37.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3.1M -- -$37.1M -- --
Repurchase of Common Stock -- $38M $75M $172.7M $215.1M
Other Financing Activities -$94.5M -$23.3M -$35.6M -$51.1M --
Cash From Financing -$65.4M -$48.5M -$120.8M -$198.3M -$270.5M
 
Beginning Cash (CF) $503.9M $632.6M $1.2B $610.9M $600.3M
Foreign Exchange Rate Adjustment -$1.9M -$6.6M -$7.2M $438K $1.9M
Additions / Reductions -$14.7M -$4.5M $170.5M -$7.3M -$16M
Ending Cash (CF) $487.3M $621.6M $1.4B $604M $586.2M
 
Levered Free Cash Flow $90M $36.1M $240.3M $210.7M $262.9M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders -$111.9M -$132.8M -$45.9M $1B $302.3M
Depreciation & Amoritzation $80.8M $84.7M $93.7M $102.7M $118.4M
Stock-Based Compensation $374.2M $510.8M $601.8M $621.4M $616.7M
Change in Accounts Receivable -$36.3M -$114.5M $58.6M $49.5M -$57.6M
Change in Inventories -- -- -- -- --
Cash From Operations $480.9M $457.5M $845.9M $980.1M $1.1B
 
Capital Expenditures $62.2M $71.1M $94.3M $90.8M $107.8M
Cash Acquisitions $6.4M -- -- $143.6M --
Cash From Investing -$176.5M -$152.9M -$66.1M -$213.3M -$125.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$449M -- -- -- --
Repurchase of Common Stock -- $63M $145.5M $521.8M $761.7M
Other Financing Activities -$482.1M -$130.5M -$91.9M -$178.1M --
Cash From Financing -$177.2M -$156.6M -$226.6M -$1.3B -$998.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $128.9M $130.2M $559.1M -$572.7M -$20.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $418.7M $386.4M $751.5M $889.3M $987.9M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders -$39.5M -$102.3M $46.7M $984.4M $218.8M
Depreciation & Amoritzation $61.2M $64M $71.4M $79.1M $89.6M
Stock-Based Compensation $290.5M $392.8M $455.8M $460.4M $466.8M
Change in Accounts Receivable $20.4M $18.3M $152.9M $130.7M $71M
Change in Inventories -- -- -- -- --
Cash From Operations $418.7M $369.7M $708.8M $709.4M $787.8M
 
Capital Expenditures $43.9M $53.6M $70.3M $68.6M $79.4M
Cash Acquisitions $6.4M -- -- $143.6M --
Cash From Investing -$157.7M -$147.7M -$22.6M -$280.6M -$93.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$64.8M -$16K -$37.1M -- --
Repurchase of Common Stock -- $63M $145.5M $521.8M $600M
Other Financing Activities -$323.1M -$67.1M -$74.6M -$132.1M -$62.8M
Cash From Financing -$320.7M -$82.6M -$211M -$607.3M -$767.3M
 
Beginning Cash (CF) $1.5B $1.9B $3.2B $2.1B $1.9B
Foreign Exchange Rate Adjustment -$2.5M -$14.7M -$4.9M -$2.2M $13.4M
Additions / Reductions -$62.2M $124.7M $470.3M -$180.7M -$59.3M
Ending Cash (CF) $1.5B $2B $3.6B $1.9B $1.8B
 
Levered Free Cash Flow $374.7M $316.1M $638.6M $640.7M $708.4M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
56
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock