Skip to content

DigitalOcean Holdings, Inc. (DOCN) — WACC Analysis

WACC Breakdown

DigitalOcean Holdings, Inc. (DOCN) has a weighted average cost of capital (WACC) of 11.7%. The cost of equity is 12.4%, derived from a beta of 2.21 and a risk-free rate of 4.7%. The after-tax cost of debt is 2.7%. The capital structure is 93.4% equity and 6.6% debt.

Interpretation

A WACC of 11.7% is moderate, reflecting the market's balanced risk assessment of DigitalOcean Holdings, Inc..

Investors can compare DOCN's WACC of 11.7% against industry peers to gauge its relative financing costs. A beta of 2.21 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

DOCN WACC: 11.74% for DigitalOcean Holdings, Inc.

Current inputs imply a 12.37% cost of equity and a 3.42% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

DigitalOcean Holdings, Inc. Common Stock (DOCN) WACC Results
Weighted Average Cost of Capital
11.74%
Cost of Equity
12.37%
Risk-Free Rate4.73%
Beta2.21
Market Risk Premium4.23%
Cost of Debt
2.70%
Pre-Tax Cost of Debt3.42%
Tax Rate21.00%
Tax Shield0.72%
Capital Structure
Equity: 93.42%($13.08B)
Debt: 6.58%($921.05M)
Equity Component
11.56%
93.42% × 12.37%
Debt Component
0.18%
6.58% × 2.70%

DigitalOcean Holdings, Inc. (DOCN) WACC in context

DigitalOcean Holdings, Inc. (DOCN) currently screens with an estimated WACC of 11.74%. That blends a 12.37% cost of equity, a 3.42% pre-tax cost of debt, and a 93.42% equity weight into the discount rate you would typically use in a DCF model.

falls into a common range for established public companies and is a practical DCF starting point.

What DOCN WACC implies

A 11.74% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates DOCN

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 2.21 and equity accounts for 93.42% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.