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 2,060 373.1 460.2 298.9 484.9 250.1 - -
Change - -81.89% 23.33% -35.03% 62.22% -48.42% - -
Enterprise Value (EV) 1,805 141.8 300.6 246.2 484.9 250.1 250.1 250.1
Change - -92.14% 111.97% -18.11% 96.99% -48.42% 0% 0%
P/E -49x -5.27x -10.8x -5.37x -10.8x -7.55x -9.44x -12.6x
PBR 4.42x 1.66x 2.28x 2.04x - - - -
PEG - -0.1x 0.3x -0.2x 0.5x 0.3x 0.5x 0.5x
Capitalization / Revenue 18x 2.76x 3.33x 2.06x 3.09x 1.43x 1.29x 1.13x
EV / Revenue 0x 0x 0x 0x 0x 1.43x 1.29x 1.13x
EV / EBITDA -0x -0x -0x -0x -0x -39.6x 78.2x 22.9x
EV / EBIT -0x -0x -0x -0x -0x -12.6x -20.3x -11.2x
EV / FCF -0x -0x -0x -0x -0x 250x 65.8x -
FCF Yield -1.2% -13.5% -6.6% -3.86% -3.71% 0.4% 1.52% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.73 -1.2 -0.7 -0.93 -0.72 -0.5167 -0.4133 -0.31
Distribution rate - - - - - - - -
Net sales 1 114.3 135.2 138.1 144.8 156.8 175.3 194.2 222.2
EBITDA 1 -16.29 -44.52 -25.89 -18.72 -10.23 -6.316 3.2 10.9
EBIT 1 -18.23 -48.02 -30.52 -23.18 -14.49 -19.81 -12.34 -22.4
Net income 1 -24.4 -70.76 -42.15 -55.77 -44.37 -33.04 -27.01 -20.8
Net Debt -255.4 -231.3 -159.6 -52.77 - - - -
Reference price 2 35.750 6.320 7.590 4.990 7.760 3.900 3.900 3.900
Nbr of stocks (in thousands) 57,625 59,038 60,627 59,909 62,492 64,134 - -
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.($)
-7.55x - - - 250M
24.69x15.96x18.94x-.--% 133B
13.85x3.73x7.81x-.--% 99.54B
37.63x6.14x17.08x0.37% 52.62B
27.58x5.92x14.36x-.--% 49.45B
38.44x3.51x10.57x-.--% 39.6B
15.6x5.64x14.4x0.92% 38.77B
15.43x5.95x12.34x-.--% 14.89B
34.6x2.52x14.55x-.--% 14.32B
25.59x - - 3.8% 10.2B
Average 22.59x 6.17x 13.76x 0.56% 45.26B
Weighted average by Cap. 24.56x 8.12x 14.19x 0.21%

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.