olivlawolivlaw

olivLaw · US equity research

DigitalOcean Holdings, Inc. DOCN

Services-Computer Programming, Data Processing, Etc. · SIC 7370 · Vertical: Services-Computer Programming, Data Processing, Etc. (SIC 7370)

84.02USD−7.16% · 1 dayClose 04 Nov 2026

DigitalOcean operates an AI-native inference cloud combining GPU infrastructure, core cloud services and agent tools, aimed mainly at growing technology companies. It matters now because its AI customer revenue has grown sharply and quarterly revenue reached 281 million USD, up 29%.

The AI analysis may be outdated: new filings came after its sources (see the «AI analysis» section).

At the close of 04 Nov 2026, DigitalOcean Holdings, Inc. (DOCN) stock was 84.02 USD (−7.16% on the day), with market capitalisation 9.9 bn USD, P/E 281.3 on diluted EPS of 0.30 USD over the last 12 months, beta 2.30, 52-week range 43.18–181.29 USD. Latest reported quarter (Q3 2026): revenue of 321.2 m USD (+39.9% YoY), net income of -42.6 m USD (−126.9% YoY), diluted EPS -0.37 USD.

Data as of · AI analysis dated · Source: SEC filings and closing prices, computed by olivLaw.

Market cap
9.9 bn USD
shares as of 29 Oct 2026
P/E (TTM)
281.3
Diluted EPS TTM 0.30 · TTM to 30 Sept 2026
E/P (TTM)
0.36%
TTM to 30 Sept 2026
Dividend yield
unavailable
Beta (2y)
2.30
Volatility (1y) 86%
52-week range
43.18181.29

Price history

Loading chart…

Technical reading

RSI (14)
31.2
weak (30–45)
Bollinger (20, 2)
75.73 – 133.00
in the lower half of the band · %B 0.14 · band width 54.9%
SMA 50 / 200
118.29 / 112.05
mixed trend
MACD (12, 26, 9)
-9.57 / -8.25
MACD below signal

Indicators describe past prices; on their own they do not predict direction. On our history the RSI ≤ 40 filter added no return (see the signals methodology).

Performance

CompanyS&P 500vs S&P 500Vertical median
1 month−38.8%−2.0%−36.8 pp—
3 months−32.5%−2.2%−30.3 pp—
6 months−47.8%+4.3%−52.1 pp—
Year to date+74.6%+10.6%+64.0 pp—
1 year+116.4%+10.5%+106.0 pp−21.0%
3 years+239.3%+73.7%+165.7 pp+0.8%
5 years−18.1%+61.7%−79.8 pp—
Max drawdown (1y)
−53.7%
15 Jun 2026 → 04 Nov 2026
Max drawdown (5y)
−84.8%
16 Nov 2021 → 01 Nov 2023
Compound annual growth (5y)
−3.9%
S&P 500 +10.1%

Price returns, dividends excluded.

Quarterly results

Latest quarter: Q3 2026 · 30 Sept 2026

Revenue
321.2 m USD
+39.9% YoY
Net income
-42.6 m USD
−126.9% YoY
Diluted EPS
-0.37
−124.5% YoY
net / operating
-13.3% / 10.3%

Quarterly margins

Quarterly statements · USD

Fiscal yearQ4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
Revenue204.9 m210.7 m218.7 m229.6 m242.4 m257.9 m281.2 m321.2 m
Cost of revenue78.8 m81.3 m87.8 m92.7 m100.1 m113.2 m126.5 m160.1 m
Gross profit126.1 m129.4 m130.9 m136.9 m142.3 m144.7 m154.7 m161.1 m
Research & development40.3 m39.6 m39.6 m38.1 m44.3 m48.8 m57.5 m58.8 m
Operating income32.5 m37.6 m35.6 m44.9 m38.8 m36.6 m29.4 m33.0 m
Depreciation & amortisation29.2 m29.2 m32.8 m ≈35.1 m ≈40.4 m45.5 m51.2 m ≈75.1 m ≈
Interest expense2.2 m2.2 m2.2 m5.0 m8.5 m10.6 m7.5 m16.4 m
Pre-tax income29.0 m41.4 m42.4 m90.3 m32.5 m24.5 m27.1 m-36.4 m
Income tax10.7 m3.2 m5.4 m-68.1 m6.9 m8.7 m-8.3 m6.2 m
Net income18.3 m38.2 m37.0 m158.4 m25.7 m15.8 m35.4 m-42.6 m
Diluted EPS0.190.390.391.510.23 ≈0.150.29-0.37
Operating cash flow71.3 m64.1 m92.4 m ≈95.8 m ≈57.3 m46.9 m110.0 m ≈161.2 m ≈
Capex45.3 m62.0 m33.2 m ≈7.8 m ≈26.2 m40.0 m41.6 m ≈23.5 m ≈
Share repurchases29.9 m59.1 m20.1 m ≈2.9 m ≈000 ≈0 ≈

≈ derived quarter (cumulative difference / share-days average)

E/P over time

E/P = trailing-12-month diluted EPS / price at quarter end. E/P is the inverse of P/E and stays defined when earnings are negative.

Today's P/E sits at the 92 percentile of its own 12-quarter history (min 13.8, median 43.3, max 446.5; quarters with earnings only).

Fiscal years

Fiscal year2019202020212022202320242025
Revenue254.8 m318.4 m428.6 m576.3 m692.9 m780.6 m901.4 m
Revenue YoYunavailable+24.9%+34.6%+34.5%+20.2%+12.7%+15.5%
Net income-40.4 m-43.6 m-19.5 m-27.8 m19.4 m84.5 m259.3 m
Net income YoYunavailableunavailableunavailableunavailableunavailable+335.3%+206.8%
Diluted EPS-1.06-1.05-0.21-0.280.200.892.52
Diluted EPS YoYunavailableunavailableunavailableunavailableunavailable+345.0%+183.1%
net %-15.9%-13.7%-4.6%-4.8%2.8%10.8%28.8%
Free cash flow-13.6 m-39.9 m36.0 m88.8 m115.6 m104.6 m180.5 m

Reported results vs expectations

Loading…

Balance sheet & financial health

Fiscal year 2025 · 31 Dec 2025

Cash
254.5 m USD
Financial debt
1.3 bn USD
Net debt
1.0 bn USD
Equity
-28.7 m USD
Total assets
1.8 bn USD
Debt / equity
unavailable
Current ratio
0.69x
ROE
unavailable
ROA
14.9%
FCF margin
20.0%

Financial statements (source on every figure)

Revenue and net income (USD)

Margins

Income statement · USD

Revenue
2023
692.9 m
2024
780.6 m
2025
901.4 m

SEC (XBRL)· 24 Feb 2026verified

Cost of revenue
2023
295.4 m
2024
314.7 m
2025
361.8 m

SEC (XBRL)· 24 Feb 2026verified

Gross profit
2023
397.5 m
2024
465.9 m
2025
539.6 m

SEC (XBRL)· 24 Feb 2026verified

Research & development
2023
136.9 m
2024
142.5 m
2025
161.6 m

SEC (XBRL)· 24 Feb 2026verified

Operating income
2023
11.9 m
2024
91.0 m
2025
157.0 m

SEC (XBRL)· 24 Feb 2026verified

Depreciation & amortisation
2023
117.9 m
2024
130.1 m
2025
137.4 m

SEC (XBRL)· 24 Feb 2026verified

EBITDA
2023
129.8 m ≈
2024
221.1 m ≈
2025
294.4 m ≈

SEC (XBRL)· 24 Feb 2026derived

Interest expense
2023
8.9 m
2024
9.1 m
2025
17.9 m

SEC (XBRL)· 24 Feb 2026verified

Pre-tax income
2023
26.8 m
2024
97.7 m
2025
206.7 m

SEC (XBRL)· 24 Feb 2026verified

Income tax
2023
7.4 m
2024
13.2 m
2025
-52.6 m

SEC (XBRL)· 24 Feb 2026verified

Net income
2023
19.4 m
2024
84.5 m
2025
259.3 m

SEC (XBRL)· 24 Feb 2026verified

Diluted EPS
2023
0.20
2024
0.89
2025
2.52

SEC (XBRL)· 24 Feb 2026verified

Weighted average diluted shares
2023
96.4 m
2024
94.5 m
2025
105.3 m

SEC (XBRL)· 24 Feb 2026verified

Balance sheet · USD

Cash
2023
317.2 m
2024
428.4 m
2025
254.5 m

SEC (XBRL)· 24 Feb 2026verified

Receivables
2023
62.2 m
2024
72.5 m
2025
90.9 m

SEC (XBRL)· 24 Feb 2026verified

Current assets
2023
503.0 m
2024
541.7 m
2025
427.0 m

SEC (XBRL)· 24 Feb 2026verified

Property, plant & equipment, net
2023
305.4 m
2024
432.5 m
2025
589.1 m

SEC (XBRL)· 24 Feb 2026verified

Goodwill
2023
348.3 m
2024
348.7 m
2025
348.7 m

SEC (XBRL)· 24 Feb 2026verified

Intangibles (excl. goodwill)
2023
140.2 m
2024
117.7 m
2025
99.5 m

SEC (XBRL)· 24 Feb 2026verified

Total assets
2023
1.5 bn
2024
1.6 bn
2025
1.8 bn

SEC (XBRL)· 24 Feb 2026verified

Accounts payable
2023
4.0 m
2024
54.6 m
2025
38.8 m

SEC (XBRL)· 24 Feb 2026verified

Short-term debt
2023
—
2024
0
2025
325.1 m

SEC (XBRL)· 24 Feb 2026verified

Long-term debt
2023
1.5 bn
2024
1.5 bn
2025
970.7 m

SEC (XBRL)· 24 Feb 2026verified

Current liabilities
2023
192.6 m
2024
221.0 m
2025
619.5 m

SEC (XBRL)· 24 Feb 2026verified

Total liabilities
2023
1.8 bn
2024
1.8 bn
2025
1.9 bn

SEC (XBRL)· 24 Feb 2026verified

Equity
2023
-313.7 m †
2024
-203.0 m †
2025
-28.7 m †

SEC (XBRL)· 24 Feb 2026verified

Cash flow · USD

Operating cash flow
2023
234.9 m
2024
282.7 m
2025
309.6 m

SEC (XBRL)· 24 Feb 2026verified

Capex
2023
119.3 m
2024
178.2 m
2025
129.1 m

SEC (XBRL)· 24 Feb 2026verified

Free cash flow
2023
115.6 m ≈
2024
104.6 m ≈
2025
180.5 m ≈

SEC (XBRL)· 24 Feb 2026derived

Investing cash flow
2023
401.2 m
2024
-94.8 m
2025
-268.3 m

SEC (XBRL)· 24 Feb 2026verified

Financing cash flow
2023
-468.9 m
2024
-76.4 m
2025
-216.9 m

SEC (XBRL)· 24 Feb 2026verified

Share repurchases
2023
488.5 m
2024
59.8 m
2025
82.1 m

SEC (XBRL)· 24 Feb 2026verified

Computed indicators

Growth

Revenue growth (YoY)
15.5%
computed by olivLawFY 2025
Revenue CAGR 3Y
16.1%
computed by olivLawFY 2022 → FY 2025
Revenue CAGR 5Y
23.1%
computed by olivLawFY 2020 → FY 2025
EBIT growth (YoY)
72.5%
computed by olivLawFY 2025
Net income growth (YoY)
206.8%
computed by olivLawFY 2025
Net income CAGR 3Y
unavailable
the base of the ratio is not positive
Net income CAGR 5Y
unavailable
the base of the ratio is not positive
EPS growth (YoY)
183.1%
computed by olivLawFY 2025
EPS CAGR 3Y
unavailable
the base of the ratio is not positive
EPS CAGR 5Y
unavailable
the base of the ratio is not positive
FCF growth (YoY)
72.6%
computed by olivLawFY 2025

Profitability

Gross margin
54.7%
computed by olivLawTTM to 30 Sept 2026
EBITDA margin
31.7%
computed by olivLawTTM to 30 Sept 2026
EBIT margin
12.5%
computed by olivLawTTM to 30 Sept 2026
Net margin
3.1%
computed by olivLawTTM to 30 Sept 2026
FCF margin
22.1%
computed by olivLawTTM to 30 Sept 2026

Returns

ROE
5.1%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROA
1.3%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROIC
9.0%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROCE
4.9%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Payout ratio (EPS)
unavailable
input data missing
Payout ratio (FCF)
unavailable
input data missing

Balance sheet

Net debt
-204.5 m USD
computed by olivLawbalance sheet at 30 Sept 2026
Net debt / EBITDA
-0.6x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Debt / equity
0.3x
computed by olivLawbalance sheet at 30 Sept 2026
Interest coverage
3.2x
computed by olivLawTTM to 30 Sept 2026

Liquidity

Current ratio
1.2x
computed by olivLawbalance sheet at 30 Sept 2026
Cash ratio
0.7x
computed by olivLawbalance sheet at 30 Sept 2026

Cash

Operating cash flow
375.4 m USD
computed by olivLawTTM to 30 Sept 2026
Capital expenditure
131.3 m USD
computed by olivLawTTM to 30 Sept 2026
Free cash flow
244.1 m USD
computed by olivLawTTM to 30 Sept 2026
FCF conversion
712.6%
computed by olivLawTTM to 30 Sept 2026
Cash conversion
107.3%
computed by olivLawTTM to 30 Sept 2026

Efficiency

Days sales outstanding
37 days
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Days payables outstanding
41 days
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026

Market and valuation

Market capitalisation
9.9 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
Enterprise value
9.7 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
Market cap / net income TTM
289.4x
computed by olivLawTTM to 30 Sept 2026
P/E (TTM)
281.3x
computed by olivLawTTM to 30 Sept 2026
Earnings yield
0.4%
computed by olivLawTTM to 30 Sept 2026
P/B
7.0x
computed by olivLawbalance sheet at 30 Sept 2026
P/S
9.0x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
EV/EBITDA
27.7x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
EV/EBIT
70.5x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
EV/Sales
8.8x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
P/FCF
40.6x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
FCF yield
2.5%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Dividend yield
unavailable
no dividend in the structured statements; a missing line is not a confirmed zero
Shareholder yield (distributions)
0.0%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026

4 indicators that do not apply to the sector.

Valuation

olivLaw classification

Neutral profile

Score: 53 / 100

A scoring methodology on indicators and valuation, not investment advice.

Closing price

84.02 USD

04 Nov 2026Source: olivLaw, closing series

Market cap: 9.9 bn USD

Key indicators

Market capitalisation
9.9 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
P/E (TTM)
281.3x
computed by olivLawTTM to 30 Sept 2026
P/B
7.0x
computed by olivLawbalance sheet at 30 Sept 2026
EV/EBITDA
27.7x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROE
5.1%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Net margin
3.1%
computed by olivLawTTM to 30 Sept 2026
Revenue growth (YoY)
15.5%
computed by olivLawFY 2025
Dividend yield
unavailable
no dividend in the structured statements; a missing line is not a confirmed zero

Coverage and freshness

32/37 reporting lines present
Latest full fiscal year: 2025
Latest reported period: 30 Sept 2026
Latest balance sheet date: 30 Sept 2026
Share count (cover of the latest filing), as of: 29 Oct 2026
Source: SEC (XBRL)published 03 Nov 2026
verified 1076derived 69

Score by group

  • Valuation33
  • Returns33
  • Quality65
  • Balance sheet55
  • Growth65

Estimated value range

Low
9.85
USD per share
Mid
39.07
USD per share
High
47.01
USD per share
Price: 84.02 USD
The price is above the range
Potential to the central value: -53.5% (value / price − 1)
Margin of safety: -115.1% (1 − price / value)
Agreement between methods: low · 3 methods used · 2 independent bases

The combined range = the median of the valid methods' low, central and high values; it is not a probability interval and does not cover every result. Envelope of all methods: 8.68 – 62.82 USD.

Valuation assumptions are editorial choices, not measured; beta is not measured.

Method ranges (USD per share)

— — Mid · ▏ Price

Valuation methods

  • DCF (discounted cash flow)41.18 – 62.82 (Mid 49.55)
    WACC 9.1% · starting FCFF 274.9 m USD · terminal value share of EV 74%
    The WACC × g sensitivity gives the method's bounds; these are not probabilities.
    Reverse DCF: no growth between −30% and +40% justifies the price
  • Peers: EV/Sales8.68 – 19.20 (Mid 12.91)
    10 companies used · median multiple 1.2x · quartiles 0.7x – 1.9x
    BMBL, FLUT, HCAT, LGCL, MTCH, NIQ, RXT, SNAP, TEAD, WB
  • Peers: EV/EBITDA9.85 – 47.01 (Mid 39.07)
    5 companies used · median multiple 12.6x · quartiles 2.7x – 15.3x
    APP, FLUT, LGCL, NIQ, WB
Multiple comparisons use the SIC vertical: Services-Computer Programming, Data Processing, Etc. (SIC 7370)

Classification (SIC) comparables group by industry code, not by economic activity; the direct group is an editorial selection by activity. Members' multiples are on their own trailing twelve months, at their own latest close.

Assumptions (illustrative, editorial)

Risk-free rate
4.3%
Equity risk premium
5.0%
Beta (default)
1.00
Cost of equity
9.3%
Terminal growth
2.5%

Factor scorecard

Neutral profile · Score 53/100

FactorValueScoreWeight used
Gross margin · Quality54.7%37 (on a fixed band)11%
EBIT margin · Quality12.5%78 (vs peers)9%
FCF margin · Quality22.1%89 (on a fixed band)9%
Revenue CAGR 3Y · Growth16.1%64 (on a fixed band)17%
Revenue growth (YoY) · Growth15.5%66 (vs peers)9%
Net debt / EBITDA · Balance sheet-0.6x90 (vs peers)6%
Current ratio · Balance sheet1.2x21 (on a fixed band)6%
EV/Sales · Valuation8.8x21 (vs peers)17%
FCF yield · Valuation2.5%49 (on a fixed band)13%
Shareholder yield (distributions) · Returns0.0%33 (on a fixed band)4%

Score groups

  • Balance sheet55/100 · 2/2 factors with a value
  • Growth65/100 · 2/2 factors with a value
  • Quality65/100 · 3/3 factors with a value
  • Returns33/100 · 1/1 factors with a value
  • Valuation33/100 · 2/2 factors with a value

Memo

DigitalOcean Holdings, Inc. (DOCN). Latest full fiscal year: 2025; data up to 2026-09-30.

Figures computed from the financial statements: revenue 901.4 m USD in 2025; YoY growth 15.5%; net margin 3.1%; ROE 5.1%; net debt/EBITDA -0.6x.

The estimated value range is 9.85–47.01 USD per share (median of 3 methods, agreement: low); assumptions are illustrative. Against the central value of 39.07 USD, the price of 84.02 USD leaves a potential of -53.5% (value / price − 1) and a margin of safety of -115.1% (1 − price / value). The range is the median of the methods' low, central and high values, not a probability interval.

olivLaw score 53/100, methodological classification: neutral profile (score, margin of safety and method agreement together; not a judgement of the right price). Not investment advice.

Text generated deterministically from the figures shown; no language model. Not investment advice.

What supports the thesis

  • EBIT margin: 12.5%
  • FCF margin: 22.1%
  • Net debt / EBITDA: -0.6x

What contradicts it

  • Current ratio: 1.2x
  • EV/Sales: 8.8x
  • The price is above the estimated value range
  • The valuation methods diverge

Versus the vertical median

Services-Computer Programming, Data Processing, Etc. (SIC 7370) · same industry (4-digit SIC) · compared with 39 companies

Multiples and returns vs the median

P/E
281.3x
vertical median 18.9x
above median (+1,390.8%)
EV/EBITDA
27.7x
vertical median 13.9x
above median (+99.2%)
P/S
9.0x
vertical median 1.6x
above median (+458.9%)
P/B
7.0x
vertical median 1.8x
above median (+295.5%)
ROE
5.1%
vertical median -2.1%
above median
Net margin
3.1%
vertical median -1.8%
above median
EBIT margin
12.5%
vertical median -0.2%
above median
Revenue YoY
15.5%
vertical median 10.3%
above median (+49.8%)
Net debt/EBITDA
-0.6x
vertical median 2.4x
below median (−124.6%)
Dividend yield
—
vertical median 1.2%

Price rebased to 100 (monthly, 5 years)

Companies in the vertical

Market capP/EROENet marginRevenue YoY1A / 3A
GOOGLAlphabet Inc.3,442.7 bn14.644.3%50.0%+15.1%−13% / +111%
APPAppLovin Corporation82.3 bn18.9203.7%64.6%+70.0%−59% / +555%
FLUTFlutter Entertainment plc14.2 bn—-9.1%-5.0%+16.6%−61% / −48%
SNAPSnap Inc10.2 bn—-15.6%-4.9%+10.6%−23% / −57%
DOCNDigitalOcean Holdings, Inc.9.9 bn281.35.1%3.1%+15.5%+116% / +239%
MTCHMatch Group, Inc.9.1 bn13.7—20.7%+0.2%+21% / +24%
NIQNIQ Global Intelligence plc6.0 bn—-65.3%-8.0%+5.7%+29% / unavailable
SIFYSify Technologies Ltd5.8 bn—-4.1%-2.0%+9.0%+20% / +53%
WIXWix.com Ltd.4.4 bn91.5—2.5%+13.2%−16% / −21%
DVDoubleVerify Holdings, Inc.2.1 bn34.05.8%8.2%+13.9%+29% / −59%
BZKanzhun Limited1.7 bn41.616.0%33.1%+17.3%−21% / +6%
WBWeibo Corporation1.6 bn3.812.1%25.6%+0.1%−35% / −36%
HSTMHealthstream Inc949.7 m45.46.0%6.6%+4.3%+29% / +30%
NXDRNextdoor Holdings, Inc934.4 m—-7.2%-11.1%+4.2%unavailable / unavailable
CEVACeva, Inc.788.9 m—-3.6%-9.5%+2.5%+30% / +29%
BMBLBumble Inc.718.8 m—-94.7%-58.0%−9.9%+69% / −57%
RXTRackspace Technology, Inc.716.2 m——-5.9%−1.9%+165% / +123%
HUYAHUYA Inc.470.7 m—-1.9%-1.7%+11.6%−27% / −38%
BLNDBlend Labs, Inc.302.7 m——-3.3%+6.8%−59% / +1%
HCATHealth Catalyst, Inc.119.7 m—-118.1%-90.6%+1.5%−47% / −78%
JFJ & Friends Holdings Ltd68.4 m——-82.9%−66.8%−3% / −17%
GOAIEva Live Inc31.8 m—-58.5%-39.3%+82.6%unavailable / unavailable
HOLOMicroCloud Hologram Inc.27.2 m—-2.3%-12.4%+38.6%−66% / −100%
TEADTeads Holding Co.27.0 m—-196.2%-43.3%+46.1%−61% / −93%
IPDNProfessional Diversity Network, Inc.23.7 m—-95.7%-143.9%−2.7%−15% / −91%

1- and 3-year price returns: for DOCN from daily closes (the same as the performance table), for the other companies from month-end closes.

olivLaw engine forecast

The world engine ran after the company's latest material disclosure. Probabilities are of TOUCHING a level within the horizon (not closing there) and sit next to the random walk (p_rw), the no-information benchmark.

The engine has no published run for this company yet.

Valuation scenarios (editable assumptions)

Illustrative scenarios

Illustrative: not forecasts and without probabilities. Each case is one coherent set of assumptions, computed on today's figures.

Bear
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Base
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Bull
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Nothing is saved.

Estimated price (USD)

Estimated priceBearBaseBull
1 years
53.36
Total return -36% · Per year -36%
93.91
Total return 12% · Per year 12%
140.87
Total return 68% · Per year 68%
3 years
63.30
Total return -25% · Per year -9%
124.20
Total return 48% · Per year 14%
202.85
Total return 141% · Per year 34%
5 years
75.08
Total return -11% · Per year -2%
164.25
Total return 95% · Per year 14%
292.10
Total return 248% · Per year 28%
What moves the 3-year price the most
  • Exit P/E± 31.05
  • Net margin± 21.73
  • Annual revenue growth± 16.21
  • Annual dilution± 1.83

AI analysis

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

Possibly outdated: the newest document it read is from 04 Aug 2026; since then the company filed 8-K (03 Nov 2026 · results), 10-Q (03 Nov 2026).

In brief

DigitalOcean operates an AI-native inference cloud combining GPU infrastructure, core cloud services and agent tools, aimed mainly at growing technology companies. It matters now because its AI customer revenue has grown sharply and quarterly revenue reached 281 million USD, up 29% 3.

SWOT

Strengths

  • The platform is simple to use, with predictable pricing and round-the-clock support that attracts growing technology customers 1.
  • Growth in large-customer and AI inference revenue shows real traction for the offering 3.
  • The company reported strong adjusted margins and positive free cash flow, giving it financial flexibility 3.

Weaknesses

  • Dependence on customers who can cut usage or leave without long contractual commitments is a vulnerability 1.
  • Infrastructure relies largely on leased data centers and equipment from external suppliers 1.
  • Revenue recognition depends on usage, which makes quarterly results harder to predict 1.

Opportunities

  • The IaaS and PaaS market for small and mid-sized companies could grow significantly in coming years 1.
  • Committed contracts with AI-native customers could stabilize revenue and lengthen average contract life 3.
  • New data centers and strategic partnerships could open capacity for larger customers 3.

Threats

  • Competition from large cloud providers and AI-specialist platforms could pressure prices 1.
  • A cut in IT spending during an economic slowdown could reduce demand for the company's services 1.
  • Changes in trade policy and tariffs could raise the cost of equipment and infrastructure 1.

Risks

  • Concentration in large customershigh

    A growing share of revenue comes from the largest customers, and losing some of them could affect results 23.

  • Dependence on data center capacityhigh

    Additional capacity expected in 2027 and 2028 could be delayed, limiting growth 3.

  • Flexible contractsmedium

    Customers can reduce usage or leave without notice, making revenue more volatile 1.

  • Heavy capital expendituremedium

    Investment in GPUs and data centers can weigh on cash flow and may require additional financing 13.

  • Security and reputationlow

    Security breaches or platform outages could damage customer trust and growth 1.

Investment thesis

What would need to be true (bull case)

  • If demand for AI inference keeps rising, the company's revenue and ARR could continue to accelerate 3.
  • High margins and positive free cash flow could give the company room to invest without excessive borrowing 3.
  • Growth among high-value customers could make the platform an essential provider for AI-native companies 23.

What would break the thesis

  • If large customers reduce usage or move to other providers, growth could slow sharply 2.
  • Delays in delivering data center capacity could limit the revenue targeted for 2027 3.
  • Strong competition from large providers could reduce prices and margins over the long term 1.

What to watch

  • Delivery against third-quarter 2026 revenue guidance of 304 to 307 million USDQ3 2026
  • Evolution of AI customer ARR and the number of nine-figure commitmentsQ4 2026
  • Commissioning of additional data center capacity2027
  • Trend in net dollar retention and concentration of revenue among large customersnext 10-K

Products, market & competition

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

Possibly outdated: the newest document it read is from 04 Aug 2026; since then the company filed 8-K (03 Nov 2026 · results), 10-Q (03 Nov 2026).

The business

DigitalOcean describes its product as an agentic inference cloud that combines IaaS, PaaS and SaaS offerings with the Gradient AI platform. Customer acquisition is largely self-service, supplemented by inside sales, targeted outside sales and partnerships 1. The company reported about 21,000 DNE Customers as of December 31, 2025, who generated 60% of revenue that year 1.

DNE Customers are defined as users spending more than 500 USD per month, and this group has become central to the company's strategy 1. In the second quarter of 2026 the company reported that these customers accounted for 67% of revenue 2. Revenue comes mainly from platform usage, and a growing share of customers sign committed minimum-spend contracts 1.

The company expanded its infrastructure through leased data centers across several regions and through acquisitions such as Paperspace, which added AI offerings, and Cloudways, which added managed hosting 1. Second quarter 2026 results showed high margins with revenue of 281 million USD and a full-year growth target above 30% 3.

Segments

IaaS and PaaS/SaaS core cloud

The core segment includes Droplets, storage, managed Kubernetes and managed databases aimed at developers and growing technology companies 1. The company said its pricing is predictable and that this segment was the starting point of the platform 1.

Gradient AI and inference

This is the fastest-growing segment, including GPU Droplets, the Gradient AI platform, large language models and AI agents 1. AI customer ARR reached 234 million USD as of June 30, 2026, up 212% year-over-year 3.

High-value customers

Customers spending over 100,000 USD a year represented 35% of revenue in the second quarter of 2026, with revenue from this group up 98% 3. The company said it had begun signing nine-figure commitments with AI-native companies 3.

Market context

According to the IDC estimate cited by the company, the worldwide IaaS and PaaS market for companies with fewer than 500 employees could grow from about 138 billion USD in 2025 to 251 billion USD in 2028, a 22% compound annual growth rate 1. Actual growth depends on AI adoption and customers' IT spending 1.

The company noted that about two-thirds of revenue historically comes from outside the United States, and North America accounted for 47% of revenue in the second quarter of 2026 12. Expansion into Europe and Asia depends on data center availability and local competition 1.

Trends

  • Demand for AI inferencetailwind

    AI-native customers are using inference more heavily, and the company said early customers sharply increased their token consumption in recent months 3. If this demand continues, inference revenue could accelerate growth further 3.

  • Growth of large customersmixed

    Large customers have grown faster than the overall base, suggesting revenue is concentrating in higher-value accounts 23. This could support margins but may also increase dependence on a few clients 2.

  • Data center capacitymixed

    The company said it secured additional data center capacity expected to come online in 2027 and 2028, and expanding capacity is essential for growing demand 3. Delays in delivering capacity could limit revenue.

  • Cost and infrastructure pressureheadwind

    Investment in GPUs and data centers raises capital spending, and the company warned that rapid expansion depends on financing and equipment availability 1. High costs could reduce cash flow if demand weakens.

Competitive position

The company describes its competition mainly as large cloud providers, which it considers more complex for small and mid-sized customers but stronger in infrastructure and full ecosystems 1. Providers focused on AI inference or GPUs could attract customers if they offer better pricing or performance 1.

A key risk is that some customers could move quickly to other platforms, since contracts are flexible and do not require minimum usage periods 1. The company noted that shifts in competitive dynamics, including consolidation or new entrants, could directly affect growth 1.

  • Large public cloud providers

    Competitors offering a broad range of IaaS, PaaS and AI services, which the company describes as more complex for small customers 1.

  • GPU and inference specialists

    Dedicated AI infrastructure platforms that may compete on inference pricing and performance, a segment where the company is expanding 1.

  • Open source cloud platforms

    Alternatives that customers can host themselves, reducing the need for a commercial provider for some workloads 1.

  • Partners and hardware suppliers

    Companies DigitalOcean works with that could also become competitors if they extend their own cloud services 1.

News & filings

In the press

The latest news item in our archive is from 26 Oct 2026; the newest SEC filing is from 03 Nov 2026. The press archive comes from the RSS feeds we follow and does not necessarily cover the latest event — the filings alongside do.

SEC filings

Sources

  1. [1] Form 10-K, fiscal year ended 2025-12-31 · SEC / DigitalOcean Holdings, Inc. · 24 Feb 2026
  2. [2] Form 10-Q, quarter ended 2026-06-30 · SEC / DigitalOcean Holdings, Inc. · 04 Aug 2026
  3. [3] Form 8-K, results release (exhibit 99.1) · SEC / DigitalOcean Holdings, Inc. · 04 Aug 2026

Figures computed by olivLaw from SEC filings and closing prices; the qualitative analysis is AI-generated from cited sources. Not investment advice.