|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 28.56 CAD | +10.02% |
|
+8.02% | -6.33% |
| 07-17 | Docebo Inc. authorizes a Buyback Plan. | CI |
| 07-17 | Docebo Inc. announces an Equity Buyback for $70 million worth of its shares. | 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 | 517.7 | - | - |
| Change | - | -50.53% | 35.05% | -7.82% | -52.82% | -18.99% | - | - |
| Enterprise Value (EV) 1 | 1,983 | 871.5 | 1,397 | 1,262 | 564.9 | 513.3 | 454 | 383.6 |
| Change | - | -56.06% | 60.31% | -9.69% | -55.22% | -9.15% | -11.54% | -15.51% |
| P/E | -164x | 157x | 606x | 118x | 17.4x | 20.5x | 12.1x | 13.1x |
| PBR | - | 5.66x | 29x | 23.5x | 8.63x | 24.6x | 8.86x | 4.85x |
| PEG | - | -1x | -9.8x | 0x | 0x | -0.9x | 0.2x | -1.69x |
| Capitalization / Revenue | 21.1x | 7.61x | 8.12x | 6.24x | 2.63x | 1.89x | 1.72x | 1.56x |
| EV / Revenue | 19x | 6.1x | 7.73x | 5.82x | 2.33x | 1.88x | 1.51x | 1.16x |
| EV / EBITDA | -249x | 676x | 85.8x | 37.5x | 12.9x | 9.27x | 6.84x | 4.79x |
| EV / EBIT | -162x | 208x | -377x | 59.3x | 24.3x | 15.1x | 8.6x | 5.68x |
| EV / FCF | -451x | 722x | 91.1x | 45.1x | 20.8x | 10.8x | 8.14x | - |
| FCF Yield | -0.22% | 0.14% | 1.1% | 2.22% | 4.81% | 9.29% | 12.3% | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.41 | 0.21 | 0.08 | 0.38 | 1.28 | 0.995 | 1.691 | 1.56 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 104.2 | 142.9 | 180.8 | 216.9 | 242.7 | 273.6 | 300.8 | 331.3 |
| EBITDA 1 | -7.969 | 1.289 | 16.28 | 33.62 | 43.89 | 55.36 | 66.42 | 80.02 |
| EBIT 1 | -12.25 | 4.185 | -3.71 | 21.29 | 23.24 | 33.91 | 52.82 | 67.57 |
| Net income 1 | -13.6 | 7.018 | 2.84 | 26.74 | 37.51 | 27.41 | 46.86 | 45.2 |
| Net Debt 1 | -215.3 | -216.3 | -71.95 | -92.54 | -74.04 | -4.41 | -63.65 | -134 |
| Reference price 2 | 67.06 | 33.06 | 48.45 | 44.80 | 22.24 | 20.39 | 20.39 | 20.39 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.49x | 1.88x | 9.27x | - | 518M | |
| 22.71x | 8.71x | 14.46x | 0.94% | 2,925B | |
| 98.13x | 39.64x | 66.26x | -.--% | 317B | |
| 107.4x | 34.26x | 108.36x | 0.16% | 110B | |
| 467.28x | 20.1x | 80.81x | -.--% | 92.08B | |
| 73.39x | 14.75x | 32.18x | -.--% | 91.05B | |
| 142.44x | 8.38x | 21.37x | -.--% | 73.58B | |
| 34.62x | 1.81x | 14.19x | -.--% | 63.73B | |
| 120.14x | 5.04x | 24.92x | -.--% | 43.94B | |
| -34.72x | 4.57x | 21.88x | -.--% | 37B | |
| Average | 105.19x | 13.91x | 39.37x | 0.12% | 375.51B | |
| Weighted average by Cap. | 46.82x | 12.29x | 23.98x | 0.73% |
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
