Doximity, Inc. (DOCS) Nathan Winklepleck, CFA's Nathan's Discounted Free Cash Flow - Discounting Cash Flows
DOCS
Doximity, Inc.
DOCS (NYSE)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Nathan's Discounted Free Cash Flow Model

The Discounted Free Cash Flow (DCF) model calculates the value of a company by estimating its future Free Cash Flows to the Firm (FCFF) and discounting them to their present value. The value of a share is then derived by adjusting for net debt and dividing by the number of shares outstanding.

Check out Nathan's YouTube Channel

Interactive Assumptions

Discount Rate

Discount Rate

Discount Rate = 10 Year Treasury Note Yield + 4%

Growth In Perpetuity

Growth in Perpetuity

The rate at which the company's free cash flow is assumed to grow indefinitely. By default, this rate equals the yield of the U.S. 10-Year Treasury Bond.

Historical Years

Historical Years

The number of years of historical data used to calculate averages and trends for analysis.

Projection Years

Projection Years

The number of years into the future for which the analysis projects financial performance and metrics.

Revenue Growth Rate

Revenue Growth Rate

The annual growth rate applied to projected revenue, starting from the second projection year onward.

Operating Cash Flow Margin

Operating Cash Flow Margin

Projected Operating Cash Flow = Projected Revenue * Operating Cash Flow Margin

This margin represents the percentage of revenue used to estimate future Operating Cash Flow.

Capital Expenditure Margin

Capital Expenditure Margin

Projected Free Cash Flow = Projected Operating Cash Flow - Projected Revenue * Capital Expenditure Margin

This margin is used to estimate future capital expenditures as a percentage of revenue, which in turn is subtracted from Operating Cash Flow to calculate Free Cash Flow.

Results

Terminal Value 30.5 Bil. USD
Discounted Terminal Value 14.05 Bil. USD
Sum of Discounted Free Cash Flow 4.89 Bil. USD
Enterprise Value 18.94 Bil. USD
Cash and Equivalents 64.84 Mil. USD
Total Debt 10.69 Mil. USD
Equity Value 19.66 Bil. USD
Shares Outstanding 187.5 Mil. USD
Estimated Value per Share 104.9 USD
Yield of the U.S. 10 Year Treasury Note 4.06%
Average Cash from Operating Activities Margin 37.03%
Average Capital Expenditure Margin -1.67%

Monetary values in USD

Edit Chart Values 2026-03-31 2027-03-31 2028-03-31 2029-03-31 2030-03-31 2031-03-31 2032-03-31 2033-03-31 2034-03-31 2035-03-31

Monetary values in USD

amounts except #

2026
Mar 31
2027
Mar 31
2028
Mar 31
2029
Mar 31
2030
Mar 31
2031
Mar 31
2032
Mar 31
2033
Mar 31
2034
Mar 31
2035
Mar 31
Revenue 771.5 1,017 1,305 1,629 1,978 2,332 2,670 2,963 3,186 3,315
Revenue Growth Rate 35.26% 31.79% 28.33% 24.86% 21.39% 17.93% 14.46% 10.99% 7.53% 4.06%
Operating Cash Flow 285.7 376.5 483.2 603.3 732.4 863.7 988.5 1,097 1,180 1,228
Operating Cash Flow Margin 37.03% 37.03% 37.03% 37.03% 37.03% 37.03% 37.03% 37.03% 37.03% 37.03%
Capital Expenditure -12.89 -16.99 -21.8 -27.22 -33.05 -38.97 -44.61 -49.51 -53.24 -55.4
Capital Expenditure Margin -1.67% -1.67% -1.67% -1.67% -1.67% -1.67% -1.67% -1.67% -1.67% -1.67%
Free Cash Flow 272.8 359.5 461.4 576.1 699.3 824.7 943.9 1,048 1,127 1,172
Free Cash Flow Margin 35.36% 35.36% 35.36% 35.36% 35.36% 35.36% 35.36% 35.36% 35.36% 35.36%
Compounded Discount Rate 0.575% 8.68% 17.47% 26.93% 37.16% 48.22% 60.2% 73.11% 87.07% 102.1%
Discounted Free Cash Flow 271.2 330.8 392.8 453.8 509.8 556.4 589.2 605.2 602.2 579.9

Monetary values in USD

amounts except #

Average LTM
Mar 04
2025
Mar 31
2024
Mar 31
2023
Mar 31
2022
Mar 31
2021
Mar 31
2020
Mar 31
2019
Mar 31
Revenue 356.9 637.8 570.4 475.4 419.1 343.5 206.9 116.4 85.69
Revenue Growth Rate 35.7% 11.81% 19.98% 13.45% 21.98% 66.05% 77.76% 35.82% 38.73%
Cost of Revenue 40.27 65.39 55.87 50.67 53.49 39.79 31.2 14.9 10.89
Gross Profit 316.6 572.4 514.5 424.8 365.6 303.8 175.7 101.5 74.81
Gross Margin 88.04% 89.75% 90.2% 89.34% 87.24% 88.42% 84.92% 87.2% 87.29%
Operating Income 118.9 238.8 227.8 163.9 125.1 113.5 53.3 22.16 6.92
Operating Margin 28.45% 37.44% 39.94% 34.47% 29.86% 33.05% 25.76% 19.04% 8.08%
Net Income 120.7 239.4 223.2 147.6 112.8 154.8 50.21 29.74 7.83
Net Margin 29.83% 37.54% 39.13% 31.04% 26.92% 45.05% 24.27% 25.55% 9.14%
Cash from Operating Activities 150.4 315.4 273.3 184.1 179.6 126.6 82.97 26.2 15.31
Cash from Operating Activities Margin 37.03% 49.46% 47.91% 38.72% 42.86% 36.84% 40.1% 22.51% 17.86%
Capital Expenditure -4.77 -3.88 -6.53 -5.8 -6.18 -5.7 -4.61 -4.24 -1.19
Free Cash Flow 145.7 311.5 266.7 178.3 173.4 120.9 78.36 21.95 14.12
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program