|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 30.84 CAD | +4.37% |
|
+12.60% | +1.15% |
| 07-17 | Docebo Inc. authorizes a Buyback Plan. | CI |
| 07-17 | Docebo Inc. announces an Equity Buyback for 3,431,372 shares, representing 13.8% for $70 million. | CI |
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 | 522.2 | - | - |
| Change | - | -50.53% | 35.05% | -7.82% | -52.82% | -18.28% | - | - |
| Enterprise Value (EV) 1 | 1,983 | 871.5 | 1,397 | 1,262 | 564.9 | 548.3 | 491.9 | 388.1 |
| Change | - | -56.06% | 60.31% | -9.69% | -55.22% | -2.95% | -10.27% | -21.1% |
| P/E | -164x | 157x | 606x | 118x | 17.4x | 22.2x | 13.4x | 13.4x |
| PBR | - | 5.66x | 29x | 23.5x | 8.63x | 25.3x | 9.12x | 4.99x |
| PEG | - | -1x | -9.8x | 0x | 0x | -0.9x | 0.2x | -34.97x |
| Capitalization / Revenue | 21.1x | 7.61x | 8.12x | 6.24x | 2.63x | 1.9x | 1.74x | 1.58x |
| EV / Revenue | 19x | 6.1x | 7.73x | 5.82x | 2.33x | 2x | 1.64x | 1.17x |
| EV / EBITDA | -249x | 676x | 85.8x | 37.5x | 12.9x | 9.89x | 7.41x | 4.85x |
| EV / EBIT | -162x | 208x | -377x | 59.3x | 24.3x | 16.2x | 9.32x | 5.74x |
| EV / FCF | -451x | 722x | 91.1x | 45.1x | 20.8x | 11.5x | 8.9x | - |
| FCF Yield | -0.22% | 0.14% | 1.1% | 2.22% | 4.81% | 8.71% | 11.2% | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.41 | 0.21 | 0.08 | 0.38 | 1.28 | 0.946 | 1.566 | 1.56 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 104.2 | 142.9 | 180.8 | 216.9 | 242.7 | 274.4 | 300.8 | 331.3 |
| EBITDA 1 | -7.969 | 1.289 | 16.28 | 33.62 | 43.89 | 55.41 | 66.39 | 80.02 |
| EBIT 1 | -12.25 | 4.185 | -3.71 | 21.29 | 23.24 | 33.84 | 52.76 | 67.57 |
| Net income 1 | -13.6 | 7.018 | 2.84 | 26.74 | 37.51 | 26.4 | 43.74 | 45.2 |
| Net Debt 1 | -215.3 | -216.3 | -71.95 | -92.54 | -74.04 | 26.09 | -30.24 | -134 |
| Reference price 2 | 67.06 | 33.06 | 48.45 | 44.80 | 22.24 | 20.97 | 20.97 | 20.97 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 22.17x | 2x | 9.89x | - | 522M | |
| 22.67x | 8.69x | 14.39x | 0.94% | 2,922B | |
| 91.39x | 36.87x | 61.47x | -.--% | 296B | |
| 101.76x | 32.44x | 102.62x | 0.17% | 105B | |
| 71.95x | 15.15x | 32.03x | -.--% | 95.08B | |
| 453.17x | 19.46x | 78.17x | -.--% | 89.3B | |
| 142.23x | 8.37x | 21.35x | -.--% | 73.48B | |
| 35.74x | 1.88x | 14.73x | -.--% | 65.79B | |
| 120.67x | 5.29x | 25.91x | -.--% | 46.3B | |
| -33.24x | 4.36x | 20.9x | -.--% | 35.44B | |
| Average | 102.85x | 13.45x | 38.15x | 0.12% | 372.88B | |
| Weighted average by Cap. | 45.19x | 11.81x | 22.93x | 0.74% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- DCBO Stock
- Valuation Docebo Inc.
Select your edition
All financial news and data tailored to specific country editions
