Valuation Docebo Inc. Toronto S.E.

Stocks

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

05-19	Docebo Inc's Equity Buyback announced on May 9, 2025, has expired.	CI
05-08	Docebo Inc., Q1 2026 Earnings Call, May 08, 2026

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	461.3	-	-
Change	-	-50.53%	35.05%	-7.82%	-52.82%	-27.81%	-	-
Enterprise Value (EV) ¹	1,983	871.5	1,397	1,262	564.9	456.6	398	327.2
Change	-	-56.06%	60.31%	-9.69%	-55.22%	-19.18%	-12.83%	-17.78%
P/E	-164x	157x	606x	118x	17.4x	18.1x	10.6x	11.7x
PBR	-	5.66x	29x	23.5x	8.63x	21.9x	7.9x	4.32x
PEG	-	-1x	-9.8x	0x	0x	-0.8x	0.2x	-1.23x
Capitalization / Revenue	21.1x	7.61x	8.12x	6.24x	2.63x	1.7x	1.54x	1.4x
EV / Revenue	19x	6.1x	7.73x	5.82x	2.33x	1.68x	1.33x	1x
EV / EBITDA	-249x	676x	85.8x	37.5x	12.9x	8.26x	6x	4.12x
EV / EBIT	-162x	208x	-377x	59.3x	24.3x	13.5x	7.55x	4.86x
EV / FCF	-451x	722x	91.1x	45.1x	20.8x	9.82x	6.88x	-
FCF Yield	-0.22%	0.14%	1.1%	2.22%	4.81%	10.2%	14.5%	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.41	0.21	0.08	0.38	1.28	1.005	1.712	1.55
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	104.2	142.9	180.8	216.9	242.7	272.1	300.1	328.6
EBITDA ¹	-7.969	1.289	16.28	33.62	43.89	55.27	66.32	79.52
EBIT ¹	-12.25	4.185	-3.71	21.29	23.24	33.83	52.72	67.37
Net income ¹	-13.6	7.018	2.84	26.74	37.51	25.87	47.38	44.9
Net Debt ¹	-215.3	-216.3	-71.95	-92.54	-74.04	-4.673	-63.27	-134
Reference price ²	67.06	33.06	48.45	44.80	22.24	18.16	18.16	18.16
Nbr of stocks (in thousands)	32,784	32,906	30,319	30,228	28,735	25,394	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MICROSOFT CORPORATION	22.52x	8.66x	14.39x	0.94%	2,901B
PALANTIR TECHNOLOGIES INC.	95.85x	38.68x	64.67x	-.--%	310B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	122.06x	38.96x	123.24x	0.14%	125B
CADENCE DESIGN SYSTEMS, INC.	82.92x	16.67x	36.22x	-.--%	103B
DATADOG, INC.	476x	20.26x	81.59x	-.--%	92.68B
SYNOPSYS, INC.	161.55x	9.42x	23.28x	-.--%	83.71B
SEA LIMITED	34.14x	1.8x	14.06x	-.--%	63.27B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	139.06x	5.43x	27.23x	-.--%	47.34B
ROBLOX CORPORATION	-36.68x	4.91x	23.54x	-.--%	39.67B
Average	121.94x	16.09x	45.36x	0.12%	418.39B
Weighted average by Cap.	48.80x	12.46x	24.85x	0.73%