Valuation Docebo Inc. Toronto S.E.

Stocks

End-of-day quote Toronto S.E.			5-day change	1st Jan Change
- ^PTS	-.--%		-.--%	-

09-11	Tranche Update on Docebo Inc.'s Equity Buyback Plan announced on July 17, 2026.	CI
09-08	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	630.5	-	-
Change	-	-50.53%	35.05%	-7.82%	-52.82%	-1.33%	-	-
Enterprise Value (EV) ¹	1,983	871.5	1,397	1,262	564.9	664.3	613.4	683.9
Change	-	-56.06%	60.31%	-9.69%	-55.22%	17.58%	-7.65%	11.49%
P/E	-164x	157x	606x	118x	17.4x	31.8x	16.5x	17.2x
PBR	-	5.66x	29x	23.5x	8.63x	-	-	-
PEG	-	-1x	-9.8x	0x	0x	-0.8x	0.2x	-4.1x
Capitalization / Revenue	21.1x	7.61x	8.12x	6.24x	2.63x	2.29x	2.08x	1.86x
EV / Revenue	19x	6.1x	7.73x	5.82x	2.33x	2.41x	2.02x	2.01x
EV / EBITDA	-249x	676x	85.8x	37.5x	12.9x	11.9x	9.18x	8.55x
EV / EBIT	-162x	208x	-377x	59.3x	24.3x	26.1x	13x	11.5x
EV / FCF	-451x	722x	91.1x	45.1x	20.8x	14.5x	11.3x	-
FCF Yield	-0.22%	0.14%	1.1%	2.22%	4.81%	6.89%	8.89%	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.41	0.21	0.08	0.38	1.28	0.7951	1.534	1.47
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	104.2	142.9	180.8	216.9	242.7	275.6	303.4	339.5
EBITDA ¹	-7.969	1.289	16.28	33.62	43.89	55.62	66.85	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	20.72	40.49	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	25.32	25.32	25.32
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MICROSOFT CORPORATION	27.45x	10.14x	16.57x	0.71%	4,018B
PALANTIR TECHNOLOGIES INC.	134.63x	59.7x	97.22x	-.--%	502B
ORACLE CORPORATION	20.68x	5.9x	10.27x	1.45%	416B
PALO ALTO NETWORKS, INC.	256.22x	22.87x	66.97x	-.--%	330B
CROWDSTRIKE HOLDINGS, INC.	2630.1x	44.08x	144.16x	-.--%	270B
SAP SE	27.53x	5.52x	17.41x	1.38%	251B
SERVICENOW, INC.	90.83x	8.83x	23.62x	-.--%	145B
FORTINET, INC.	62.39x	16.85x	44.39x	-.--%	142B
DATADOG, INC.	517.34x	22.07x	87.21x	-.--%	103B
Average	418.58x	21.77x	56.42x	0.39%	686.42B
Weighted average by Cap.	172.11x	16.18x	32.99x	0.62%