Valuation Docebo Inc.

Stocks

Delayed Toronto S.E. 13:32:36 28/10/2026 GMT			5-day change	1st Jan Change
41.48 ^CAD	-0.12%		-3.51%	+36.04%

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	736.2	-	-
Change	-	-50.53%	35.05%	-7.82%	-52.82%	15.22%	-	-
Enterprise Value (EV) ¹	1,983	871.5	1,397	1,262	564.9	770	719.2	789.7
Change	-	-56.06%	60.31%	-9.69%	-55.22%	36.3%	-6.6%	9.8%
P/E	-164x	157x	606x	118x	17.4x	37.3x	19.4x	20.1x
PBR	-	5.66x	29x	23.5x	8.63x	-	-	-
PEG	-	-1x	-9.8x	0x	0x	-1x	0.2x	-5.61x
Capitalization / Revenue	21.1x	7.61x	8.12x	6.24x	2.63x	2.67x	2.43x	2.17x
EV / Revenue	19x	6.1x	7.73x	5.82x	2.33x	2.79x	2.37x	2.33x
EV / EBITDA	-249x	676x	85.8x	37.5x	12.9x	13.8x	10.8x	9.87x
EV / EBIT	-162x	208x	-377x	59.3x	24.3x	30.2x	15.2x	13.3x
EV / FCF	-451x	722x	91.1x	45.1x	20.8x	16.8x	13.1x	-
FCF Yield	-0.22%	0.14%	1.1%	2.22%	4.81%	5.95%	7.64%	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.41	0.21	0.08	0.38	1.28	0.7923	1.525	1.47
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	104.2	142.9	180.8	216.9	242.7	275.5	303.3	339.5
EBITDA ¹	-7.969	1.289	16.28	33.62	43.89	55.62	66.83	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	21.18	42.19	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	29.57	29.57	29.57
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.	37.32x	2.79x	13.85x	-	736M
MICROSOFT CORPORATION	26.96x	9.94x	16.21x	0.72%	3,946B
PALANTIR TECHNOLOGIES INC.	128.17x	56.68x	92.27x	-.--%	478B
ORACLE CORPORATION	19.65x	5.66x	9.86x	1.53%	396B
PALO ALTO NETWORKS, INC.	254.87x	22.75x	66.61x	-.--%	329B
SAP SE	29.49x	6.03x	18.74x	1.26%	274B
CROWDSTRIKE HOLDINGS, INC.	2680.2x	44.91x	146.93x	-.--%	275B
SERVICENOW, INC.	98.26x	9.75x	26.09x	-.--%	160B
FORTINET, INC.	60.22x	16.14x	42.53x	-.--%	136B
ADOBE INC.	13.62x	3.62x	7.57x	-.--%	96.66B
Average	334.87x	17.83x	44.06x	0.39%	609B
Weighted average by Cap.	169.05x	15.46x	31.21x	0.63%