DOCS - NYSE

Doximity, Inc.

Doximity, Inc.

DOCSยทNYSE

$21.04

+0.81%
HealthcareMedical - Healthcare Information Services

Doximity, Inc. operates a cloud-based digital platform for medical professionals in the United States. The company's platform provides its members with tools built for medical professionals, enabling them to collaborate with their colleagues, coordinate patient care, conduct virtual patient visits, stay up to date with the latest medical news and research, and manage their careers. It primarily serves pharmaceutical manufacturers and healthcare systems. The company was formerly known as 3MD Communications, Inc. and changed its name to Doximity, Inc. in June 2010. Doximity, Inc. was incorporated in 2010 and is headquartered in San Francisco, California.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$3.94B
EPS1.0500
P/E Ratio20.04
Earnings Date08/06/2026
Doximity, Inc.

Doximity, Inc. Fair Value Envelope

DOCS ยท NYSE

Our analysis suggests that DOCS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $21.04, this represents a potential HIDDEN relative to our calculated worth for Doximity, Inc..

HIDDEN
Intrinsic Value
Current Price: $21.04

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$26.3B
+ Cash & Equivalents$219.2M
Firm Value$26.5B
- Debt$10.2M
Equity Value$26.5B
/ Shares Outstanding187,769,423B
DCF Value$141
UNDERVALUED BY 571%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$399.5M
$489.0M
$598.5M
$732.5M
$896.4M
$1.1B
$1.3B
$1.6B
$2.0B
$2.5B
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
$399.5M
$489.0M
$598.5M
$732.5M
$896.4M
$1.1B
$1.3B
$1.6B
$2.0B
$2.5B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$369.9M
$419.2M
$475.1M
$538.4M
$610.1M
$691.4M
$783.5M
$887.9M
$1.0B
$1.1B
Terminal Value represents 73.7% of Enterprise Value

Related Guides

Blog Categories

Continue your DOCS research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.