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 2,060 373.1 460.2 298.9 484.9 324.6 - -
Change - -81.89% 23.33% -35.03% 62.22% -33.06% - -
Enterprise Value (EV) 1,805 141.8 300.6 246.2 484.9 324.6 324.6 324.6
Change - -92.14% 111.97% -18.11% 96.99% -33.06% 0% 0%
P/E -49x -5.27x -10.8x -5.37x -10.8x -10.6x -12.9x -15.2x
PBR 4.42x 1.66x 2.28x 2.04x - - - -
PEG - -0.1x 0.3x -0.2x 0.5x 0.3x 0.7x 1x
Capitalization / Revenue 18x 2.76x 3.33x 2.06x 3.09x 1.85x 1.67x 1.5x
EV / Revenue 0x 0x 0x 0x 0x 1.85x 1.67x 1.5x
EV / EBITDA -0x -0x -0x -0x -0x -45.5x -1,824x 41.1x
EV / EBIT -0x -0x -0x -0x -0x -29.1x -57.8x -
EV / FCF -0x -0x -0x -0x -0x 270x 135x -
FCF Yield -1.2% -13.5% -6.6% -3.86% -3.71% 0.37% 0.74% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.73 -1.2 -0.7 -0.93 -0.72 -0.4733 -0.3867 -0.33
Distribution rate - - - - - - - -
Net sales 1 114.3 135.2 138.1 144.8 156.8 175.7 194.2 216.4
EBITDA 1 -16.29 -44.52 -25.89 -18.72 -10.23 -7.135 -0.178 7.9
EBIT 1 -18.23 -48.02 -30.52 -23.18 -14.49 -11.17 -5.619 -
Net income 1 -24.4 -70.76 -42.15 -55.77 -44.37 -30.53 -25.94 -22.4
Net Debt -255.4 -231.3 -159.6 -52.77 - - - -
Reference price 2 35.750 6.320 7.590 4.990 7.760 5.000 5.000 5.000
Nbr of stocks (in thousands) 57,625 59,038 60,627 59,909 62,492 64,920 - -
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.($)
-10.56x - - - 325M
27.02x9.97x16.25x0.72% 3,955B
128.24x56.72x92.32x-.--% 478B
18.98x5.51x9.6x1.58% 382B
247.74x22.1x64.71x-.--% 319B
29.36x6x18.66x1.27% 274B
2618.3x43.86x143.47x-.--% 269B
100.42x9.96x26.67x-.--% 164B
59.67x15.99x42.13x-.--% 135B
14.18x3.77x7.88x-.--% 101B
Average 323.33x 19.32x 46.85x 0.4% 607.63B
Weighted average by Cap. 163.24x 15.35x 30.81x 0.63%

Y-o-Y evolution of P/E

Valuation ratios - P/E - CS Disco, Inc.

Historical PBR trend

Valuation ratios - PBR - CS Disco, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - CS Disco, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - CS Disco, Inc.

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