Company Valuation: CS Disco, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,060 373.1 460.2 298.9 484.9 264.2 - -
Change - -81.89% 23.33% -35.03% 62.22% -45.51% - -
Enterprise Value (EV) 1,805 141.8 300.6 246.2 484.9 264.2 264.2 264.2
Change - -92.14% 111.97% -18.11% 96.99% -45.51% 0% 0%
P/E -49x -5.27x -10.8x -5.37x -10.8x -8.6x -10.5x -12.3x
PBR 4.42x 1.66x 2.28x 2.04x - - - -
PEG - -0.1x 0.3x -0.2x 0.5x 0.3x 0.6x 0.8x
Capitalization / Revenue 18x 2.76x 3.33x 2.06x 3.09x 1.5x 1.36x 1.22x
EV / Revenue 0x 0x 0x 0x 0x 1.5x 1.36x 1.22x
EV / EBITDA -0x -0x -0x -0x -0x -37x -1,484x 33.4x
EV / EBIT -0x -0x -0x -0x -0x -23.7x -47x -
EV / FCF -0x -0x -0x -0x -0x 220x 110x -
FCF Yield -1.2% -13.5% -6.6% -3.86% -3.71% 0.45% 0.91% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.73 -1.2 -0.7 -0.93 -0.72 -0.4733 -0.3867 -0.33
Distribution rate - - - - - - - -
Net sales 1 114.3 135.2 138.1 144.8 156.8 175.7 194.2 216.4
EBITDA 1 -16.29 -44.52 -25.89 -18.72 -10.23 -7.135 -0.178 7.9
EBIT 1 -18.23 -48.02 -30.52 -23.18 -14.49 -11.17 -5.619 -
Net income 1 -24.4 -70.76 -42.15 -55.77 -44.37 -30.53 -25.94 -22.4
Net Debt -255.4 -231.3 -159.6 -52.77 - - - -
Reference price 2 35.750 6.320 7.590 4.990 7.760 4.070 4.070 4.070
Nbr of stocks (in thousands) 57,625 59,038 60,627 59,909 62,492 64,920 - -
Announcement Date 24/02/22 23/02/23 22/02/24 20/02/25 25/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-8.58x - - - 264M
20.06x12.81x15.26x-.--% 105B
13.8x3.7x7.74x-.--% 98.91B
32.31x4.02x12.02x-.--% 44.61B
24.79x5.09x12.31x-.--% 44.23B
15.47x5.6x14.31x0.92% 38.43B
14.46x5.62x11.48x-.--% 13.97B
21.73x2.08x12.01x-.--% 12.28B
26.76x - - 3.63% 10.65B
64.94x3.95x16.13x-.--% 8.42B
Average 22.57x 5.36x 12.66x 0.51% 37.7B
Weighted average by Cap. 20.97x 6.75x 12.14x 0.2%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. LAW Stock
  4. Valuation CS Disco, Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!