DOCS

$27.58

Public overview and default valuation.

Log in to track this stock.

Valuation Details
Default assumptions: 10Y forecast, 9% market return, 2.5% terminal growth, 15.00% trendline growth.
Want to create your own valuation? Create a free account.
$45.54

With 20% Margin of Safety (MoS):

$36.43
32.10% upside
Capital Efficiency
Average Quarterly ROIC
22.16%
Cost of Capital (estimated)7%
Value StatusCreating Value

The company is earning a higher return on invested capital than it costs to raise that capital — a sign of strong, efficient value creation.

Complete historical ROIC is available with
.
Fundamental Score
98
BullishWeighted across 6 signals
DCF Discount
32.1% discount to price
100
FCF Yield
6.1% trailing FCF yield
100
ROIC vs WACC
ROIC 22.2% vs WACC 7.0% (3.2x)
100
Net Debt / FCF
Net cash position
100
Buybacks
Share count shrinking
80
FCF CAGR (5Y)
59.6% 5Y FCF CAGR
100
Strengths lead the score: DCF Discount, FCF Yield.
Narrative Score
64
Improving
Weighted across 6 recent drivers · Last 30 days-9 vs previous · +3 new driversVs 6-Month Baseline: High (94th pct)
Trend: StableConfidence: 100%Updated: 3h ago
Sources: 60 (News 48 · Analyst 12)
Drivers
7 regulatory scrutiny+0.8
38 news sentiment+0.7
Earnings beat-0.6
4 analyst upgrades+0.4
Upgrade headlines+0.2
Downgrade headlines-0.0
Other Metrics
P/E21.6
Profit Margin37.5%
Owner Earnings$249.73m
One Dollar Premise0.00%
Debt/Equity0.17
Current Ratio6.94
PEG-4.135
Free Cash Flow (in millions)
2019202020212022202320242025
$16$30$88$132$186$190$315
How Intrinziq Estimates Fair Value

Intrinziq estimates Doximity, Inc.'s intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.

Doximity, Inc.Healthcare

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.

Last updated: Feb 06, 2026
Data sources: Financial Modeling Prep
This valuation is based on assumptions and publicly available data. It is not financial advice or a recommendation to buy or sell any security. Always do your own research before making investment decisions.