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 2,060 373.1 460.2 298.9 484.9 273.3 - -
Change - -81.89% 23.33% -35.03% 62.22% -43.64% - -
Enterprise Value (EV) 1,805 141.8 300.6 246.2 484.9 273.3 273.3 273.3
Change - -92.14% 111.97% -18.11% 96.99% -43.64% 0% 0%
P/E -49x -5.27x -10.8x -5.37x -10.8x -9x -11x -12.9x
PBR 4.42x 1.66x 2.28x 2.04x - - - -
PEG - -0.1x 0.3x -0.2x 0.5x 0.3x 0.6x 0.9x
Capitalization / Revenue 18x 2.76x 3.33x 2.06x 3.09x 1.56x 1.41x 1.26x
EV / Revenue 0x 0x 0x 0x 0x 1.56x 1.41x 1.26x
EV / EBITDA -0x -0x -0x -0x -0x -38.3x -1,535x 34.6x
EV / EBIT -0x -0x -0x -0x -0x -24.5x -48.6x -
EV / FCF -0x -0x -0x -0x -0x 228x 114x -
FCF Yield -1.2% -13.5% -6.6% -3.86% -3.71% 0.44% 0.88% -
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 4.260 4.260 4.260
Nbr of stocks (in thousands) 57,625 59,038 60,627 59,909 62,492 64,920 - -
Announcement Date 2/24/22 A 2/23/23 A 2/22/24 A 2/20/25 A 2/25/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-8.89x - - - 273M
20.98x13.41x15.98x-.--% 110B
13.06x3.54x7.41x-.--% 94.7B
32.86x4.1x12.21x-.--% 45.36B
25.9x5.3x12.82x-.--% 45.9B
14.48x5.32x13.58x0.99% 35.99B
15.72x6.07x12.4x-.--% 15.19B
22.93x2.32x13.36x-.--% 12.93B
25.11x - - 3.87% 10B
19.21x4.03x8.7x-.--% 7.37B
Average 18.14x 5.51x 12.06x 0.54% 37.77B
Weighted average by Cap. 20.31x 7.03x 12.29x 0.2%

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.