Valuation Docebo Inc.

Stocks

Market Closed - Toronto S.E. 21:00:00 06/10/2026 BST			5-day change	1st Jan Change
34.28 ^CAD	+1.09%		+5.77%	+12.43%

09-11	Tranche Update on Docebo Inc.'s Equity Buyback Plan announced on July 17, 2026.	CI
09-07	Docebo Inc.'s Equity Buyback announced on July 17, 2026, has expired with 99,332 shares, representing 0.4% for $2.48 million.	CI

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	592.8	-	-
Change	-	-50.53%	35.05%	-7.82%	-52.82%	-7.23%	-	-
Enterprise Value (EV) ¹	1,983	871.5	1,397	1,262	564.9	626.6	575.7	646.2
Change	-	-56.06%	60.31%	-9.69%	-55.22%	10.91%	-8.12%	12.25%
P/E	-164x	157x	606x	118x	17.4x	29.9x	15.5x	16.2x
PBR	-	5.66x	29x	23.5x	8.63x	-	-	-
PEG	-	-1x	-9.8x	0x	0x	-0.8x	0.2x	-3.86x
Capitalization / Revenue	21.1x	7.61x	8.12x	6.24x	2.63x	2.15x	1.95x	1.75x
EV / Revenue	19x	6.1x	7.73x	5.82x	2.33x	2.27x	1.9x	1.9x
EV / EBITDA	-249x	676x	85.8x	37.5x	12.9x	11.3x	8.61x	8.07x
EV / EBIT	-162x	208x	-377x	59.3x	24.3x	24.6x	12.2x	10.9x
EV / FCF	-451x	722x	91.1x	45.1x	20.8x	13.7x	10.6x	-
FCF Yield	-0.22%	0.14%	1.1%	2.22%	4.81%	7.3%	9.47%	-
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	23.81	23.81	23.81
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DOCEBO INC.	29.94x	2.27x	11.27x	-	593M
MICROSOFT CORPORATION	26.67x	9.84x	16.09x	0.74%	3,900B
PALANTIR TECHNOLOGIES INC.	122.01x	53.97x	87.88x	-.--%	455B
ORACLE CORPORATION	21.45x	6.07x	10.63x	1.4%	432B
PALO ALTO NETWORKS, INC.	258.08x	23.04x	67.46x	-.--%	333B
CROWDSTRIKE HOLDINGS, INC.	2726.7x	45.73x	149.55x	-.--%	280B
SAP SE	26.19x	5.25x	16.57x	1.45%	239B
SERVICENOW, INC.	88.09x	8.56x	22.9x	-.--%	141B
FORTINET, INC.	59.54x	16.06x	42.29x	-.--%	135B
DATADOG, INC.	493.82x	21.18x	83.72x	-.--%	99.25B
Average	385.25x	19.20x	50.83x	0.4%	601.44B
Weighted average by Cap.	181.79x	15.43x	32.06x	0.64%