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 1,354 639 810.6 - -
Change - -50.53% 35.05% -7.82% -52.82% 26.86% - -
Enterprise Value (EV) 1 1,983 871.5 1,397 1,262 564.9 906.8 832.5 804.2
Change - -56.06% 60.31% -9.69% -55.22% 60.5% -8.19% -3.39%
P/E -164x 157x 606x 118x 17.4x 41.4x 22.7x 22.2x
PBR - 5.66x 29x 23.5x 8.63x - - -
PEG - -1x -9.8x 0x 0x -1.1x 0.3x 9.85x
Capitalization / Revenue 21.1x 7.61x 8.12x 6.24x 2.63x 2.93x 2.65x 2.39x
EV / Revenue 19x 6.1x 7.73x 5.82x 2.33x 3.28x 2.73x 2.37x
EV / EBITDA -249x 676x 85.8x 37.5x 12.9x 16.2x 12.6x 10.4x
EV / EBIT -162x 208x -377x 59.3x 24.3x 36.6x 18.1x 16.7x
EV / FCF -451x 722x 91.1x 45.1x 20.8x 24.6x 15.2x 14.1x
FCF Yield -0.22% 0.14% 1.1% 2.22% 4.81% 4.06% 6.58% 7.11%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.41 0.21 0.08 0.38 1.28 0.7886 1.438 1.47
Distribution rate - - - - - - - -
Net sales 1 104.2 142.9 180.8 216.9 242.7 276.6 305.5 339.5
EBITDA 1 -7.969 1.289 16.28 33.62 43.89 55.87 65.87 77.29
EBIT 1 -12.25 4.185 -3.71 21.29 23.24 24.78 45.91 48.15
Net income 1 -13.6 7.018 2.84 26.74 37.51 20.09 38.07 29.86
Net Debt 1 -215.3 -216.3 -71.95 -92.54 -74.04 96.14 21.87 -6.376
Reference price 2 67.06 33.06 48.45 44.80 22.24 32.64 32.64 32.64
Nbr of stocks (in thousands) 32,784 32,906 30,319 30,228 28,735 24,834 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
41.39x3.28x16.23x - 811M
26.3x9.79x15.88x0.75% 3,890B
100.37x45.91x74.02x-.--% 405B
18.78x5.6x9.72x1.63% 391B
29.73x6.04x18.76x1.26% 272B
209.1x18.14x53.1x-.--% 263B
1869.1x37.84x123.79x-.--% 233B
25.16x16.17x19.26x-.--% 136B
71.54x6.54x17.12x-.--% 106B
13.31x3.54x7.41x-.--% 94.61B
Average 240.48x 15.28x 35.53x 0.4% 579B
Weighted average by Cap. 114.03x 13.35x 25.65x 0.68%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Docebo Inc.

Historical PBR trend

Valuation ratios - PBR - Docebo Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Docebo Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Docebo Inc.

  1. Stock Market
  2. Stocks
  3. DCBO Stock
  4. Valuation Docebo Inc.