|
End-of-day quote
Toronto S.E.
|
5-day change | 1st Jan Change | ||
| - PTS | -.--% |
|
-.--% | - |
| 08-21 | Docebo Inc.'s Equity Buyback Plan Extended till September 8, 2026. | CI |
| 08-21 | Docebo Increases Price and Extends Substantial Issuer Bid | MT |
Company Valuation: Docebo Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,199 | 1,088 | 1,469 | 1,354 | 639 | 617.2 | - | - |
| Change | - | -50.53% | 35.05% | -7.82% | -52.82% | -3.41% | - | - |
| Enterprise Value (EV) 1 | 1,983 | 871.5 | 1,397 | 1,262 | 564.9 | 651 | 600.1 | 670.6 |
| Change | - | -56.06% | 60.31% | -9.69% | -55.22% | 15.23% | -7.81% | 11.75% |
| P/E | -164x | 157x | 606x | 118x | 17.4x | 31.2x | 16.2x | 16.9x |
| PBR | - | 5.66x | 29x | 23.5x | 8.63x | - | - | - |
| PEG | - | -1x | -9.8x | 0x | 0x | -0.8x | 0.2x | -4.03x |
| Capitalization / Revenue | 21.1x | 7.61x | 8.12x | 6.24x | 2.63x | 2.24x | 2.03x | 1.82x |
| EV / Revenue | 19x | 6.1x | 7.73x | 5.82x | 2.33x | 2.36x | 1.98x | 1.98x |
| EV / EBITDA | -249x | 676x | 85.8x | 37.5x | 12.9x | 11.7x | 8.98x | 8.38x |
| EV / EBIT | -162x | 208x | -377x | 59.3x | 24.3x | 25.5x | 12.7x | 11.3x |
| EV / FCF | -451x | 722x | 91.1x | 45.1x | 20.8x | 14.2x | 11x | - |
| FCF Yield | -0.22% | 0.14% | 1.1% | 2.22% | 4.81% | 7.03% | 9.08% | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.41 | 0.21 | 0.08 | 0.38 | 1.28 | 0.7951 | 1.534 | 1.47 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 104.2 | 142.9 | 180.8 | 216.9 | 242.7 | 275.6 | 303.4 | 339.5 |
| EBITDA 1 | -7.969 | 1.289 | 16.28 | 33.62 | 43.89 | 55.62 | 66.85 | 80.03 |
| EBIT 1 | -12.25 | 4.185 | -3.71 | 21.29 | 23.24 | 25.49 | 47.31 | 59.4 |
| Net income 1 | -13.6 | 7.018 | 2.84 | 26.74 | 37.51 | 20.72 | 40.49 | 40.4 |
| Net Debt 1 | -215.3 | -216.3 | -71.95 | -92.54 | -74.04 | 33.78 | -17.07 | 53.43 |
| Reference price 2 | 67.06 | 33.06 | 48.45 | 44.80 | 22.24 | 24.79 | 24.79 | 24.79 |
| Nbr of stocks (in thousands) | 32,784 | 32,906 | 30,319 | 30,228 | 28,735 | 24,899 | - | - |
| Announcement Date | 10/03/22 | 09/03/23 | 23/02/24 | 28/02/25 | 27/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.54x | 9.06x | 14.76x | 0.81% | 3,588B | |
| 118.8x | 51.34x | 83.33x | -.--% | 432B | |
| 66.45x | 14.02x | 29.56x | -.--% | 87.86B | |
| 417.68x | 17.92x | 70.83x | -.--% | 84.61B | |
| 147.43x | 8.65x | 22.06x | -.--% | 76.18B | |
| 39.64x | 2x | 15.94x | -.--% | 71.99B | |
| 125.01x | 5.14x | 24.78x | -.--% | 44.8B | |
| 173.64x | 5.51x | 21.29x | -.--% | 43.49B | |
| 22.53x | 4.3x | 11.86x | 1.26% | 34.67B | |
| Average | 126.19x | 13.10x | 32.71x | 0.23% | 496.04B | |
| Weighted average by Cap. | 46.73x | 13.19x | 23.04x | 0.66% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- DCBO Stock
- DCBO Stock
- Valuation Docebo Inc.
Select your edition
All financial news and data tailored to specific country editions
