Company Valuation: CS Disco, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,060 373.1 460.2 298.9 484.9 225.8 - -
Change - -81.89% 23.33% -35.03% 62.22% -53.45% - -
Enterprise Value (EV) 1,805 141.8 300.6 246.2 484.9 225.8 225.8 225.8
Change - -92.14% 111.97% -18.11% 96.99% -53.45% 0% 0%
P/E -49x -5.27x -10.8x -5.37x -10.8x -6.81x -8.52x -11.4x
PBR 4.42x 1.66x 2.28x 2.04x - - - -
PEG - -0.1x 0.3x -0.2x 0.5x 0.2x 0.4x 0.5x
Capitalization / Revenue 18x 2.76x 3.33x 2.06x 3.09x 1.29x 1.16x 1.02x
EV / Revenue 0x 0x 0x 0x 0x 1.29x 1.16x 1.02x
EV / EBITDA -0x -0x -0x -0x -0x -35.7x 70.5x 20.7x
EV / EBIT -0x -0x -0x -0x -0x -11.4x -18.3x -10.1x
EV / FCF -0x -0x -0x -0x -0x 226x 59.4x -
FCF Yield -1.2% -13.5% -6.6% -3.86% -3.71% 0.44% 1.68% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.73 -1.2 -0.7 -0.93 -0.72 -0.5167 -0.4133 -0.31
Distribution rate - - - - - - - -
Net sales 1 114.3 135.2 138.1 144.8 156.8 175.3 194.2 222.2
EBITDA 1 -16.29 -44.52 -25.89 -18.72 -10.23 -6.316 3.2 10.9
EBIT 1 -18.23 -48.02 -30.52 -23.18 -14.49 -19.81 -12.34 -22.4
Net income 1 -24.4 -70.76 -42.15 -55.77 -44.37 -33.04 -27.01 -20.8
Net Debt -255.4 -231.3 -159.6 -52.77 - - - -
Reference price 2 35.750 6.320 7.590 4.990 7.760 3.520 3.520 3.520
Nbr of stocks (in thousands) 57,625 59,038 60,627 59,909 62,492 64,134 - -
Announcement Date 24/02/22 23/02/23 22/02/24 20/02/25 25/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-6.81x - - - 226M
24.85x16.07x19.07x-.--% 134B
11.74x3.16x6.61x-.--% 84.34B
37.11x6.11x17x0.37% 52.41B
24.22x5.17x12.55x-.--% 43.34B
19.63x5.13x13.04x0.95% 35.12B
30.68x2.76x8.28x-.--% 31.58B
32.62x2.32x13.4x-.--% 13.5B
12.69x5.15x10.41x-.--% 13.06B
31.31x - - 3.92% 9.74B
Average 21.80x 5.73x 12.55x 0.58% 41.73B
Weighted average by Cap. 23.68x 8.18x 13.71x 0.22%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. LAW Stock
  4. Valuation CS Disco, Inc.