When it comes to disruptive innovation any company worth investing in once they go public will not be textbook cheap. In fact we could barely find an exception to the rule. The cheap get cheaper.
I agree with you. But let me show you my thought process. I am procrastinating on other things, so I whipped up a 20 year DCF table for DOCU based on https://finance.yahoo.com/quote/DOCU/analysis?p=DOCU (consensus 2019 and 2020 analyst estimates for revenue and earning are the basis for the first two rows, then extrapolated). I used a 10% discount rate because of the risk. I hardcoded some growth rate and expense rate values to make it clearer (and tracked net margin to prove it was staying in reasonable ranges).
revenue growth expense growth shares margin eps dcf term
700.00 690.00 165.00 0.01 0.06 0.06
860.00 18.60 820.00 15.85 173.25 0.05 0.23 0.19
1,075.00 25.00 1,000.40 22.00 181.91 0.07 0.41 0.31
1,343.75 25.00 1,220.49 22.00 191.01 0.09 0.65 0.44
1,679.69 25.00 1,464.59 20.00 200.56 0.13 1.07 0.67
2,015.63 20.00 1,728.21 18.00 206.58 0.14 1.39 0.79
2,418.75 20.00 2,004.72 16.00 212.77 0.17 1.95 1.00
2,781.56 15.00 2,245.29 12.00 219.16 0.19 2.45 1.14
3,198.80 15.00 2,514.73 12.00 225.73 0.21 3.03 1.29
3,518.68 10.00 2,690.76 7.00 232.50 0.24 3.56 1.37
3,870.54 10.00 2,879.11 7.00 239.48 0.26 4.14 1.45
4,141.48 7.00 3,023.07 5.00 246.66 0.27 4.53 1.44
4,431.39 7.00 3,174.22 5.00 254.06 0.28 4.95 1.43
4,741.58 7.00 3,332.93 5.00 261.68 0.30 5.38 1.42
4,978.66 5.00 3,432.92 3.00 269.53 0.31 5.73 1.37
5,227.60 5.00 3,535.91 3.00 277.62 0.32 6.09 1.33
5,488.98 5.00 3,641.98 3.00 285.95 0.34 6.46 1.28
5,763.42 5.00 3,751.24 3.00 294.53 0.35 6.83 1.23
6,051.60 5.00 3,863.78 3.00 303.36 0.36 7.21 1.18 sum
6,354.17 5.00 3,979.69 3.00 312.46 0.37 7.60 1.13 20.51
So this admittedly flawed and extremely simplified model comes out to ~$20 present value for DOCU. But as a spitballing exercise shows me it’s roughly fairly valued or a little overvalued. You can say “hey, the discounted term in year 20 still shows a lot of juice, you are leaving out a ton of tail valuation”. I tried running it out to 68 years (luck of the drag in my spreadsheet), capping them at 41% net margins (pegged rev and expense growth to 4% in year 23 forward), ensured the discounted earnings in year 68 were trivial ($.02), and the result was $34/share. Still fairly valued to slightly overvalued.
If I had some better analyst reports I might try looking at the projected TAM and DOCU’s market share in year N to see if the “model” agreed.
I tried to be conservative in the revenue growth. I am pessimistic about large company budgeting discipline, but perhaps they can cut expense growth even more rapidly. I am pessimistic about tech company dilution, and given float/fully diluted shares I probably was not conservative in share count.
But anyway, as a spitball exercise, it still comes out to a P/S of 5-9 depending on if you use the $20 or $34 value. That’s not cheap.
If you accept that valuation, though, maybe they’ll get acquired for a premium. They are already almost $8B with a P/S of 12. It’s one thing when a $3B acquisition happens at 20 P/S, but they are already relatively large. NetSuite isn’t a total comparable but they were 11 x TTM revenue. Maybe ORCL and SAP could get in a bidding war. Maybe ADBE or CRM would do a cash/stock offer. But I’m not sure it’s a double in 5 years.