What is DigitalOcean Holdings, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on DigitalOcean Holdings, Inc.'s reported free cash flow gives $55.15 per share. The share price was $139.75 on September 25, 2026, 153% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 10.0% | 10.0% | $32.94 | -76% |
| Base | 15.0% | 9.0% | $55.15 | -61% |
| Bull | 20.0% | 8.0% | $96.52 | -31% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $71.98 | $77.22 | $83.63 | $91.64 | $101.94 |
| 8.0% | $59.34 | $62.74 | $66.76 | $71.58 | $77.48 |
| 9.0% | $50.15 | $52.47 | $55.15 | $58.29 | $61.98 |
| 10.0% | $43.17 | $44.83 | $46.70 | $48.84 | $51.32 |
| 11.0% | $37.72 | $38.93 | $40.29 | $41.81 | $43.54 |
Where the presets come from
Base: years 1 to 5 grow at DigitalOcean Holdings, Inc.'s revenue growth rate over the last 4 fiscal years (29.7% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions