|
Market Closed -
Toronto S.E.
23:00:00 26/08/2026 +03
|
5-day change | 1st Jan Change | ||
| 34.21 CAD | -0.26% |
|
+6.54% | +12.20% |
| 08-21 | Docebo Inc.'s Equity Buyback Plan Extended till September 8, 2026. | CI |
| 08-21 | Docebo Increases Price and Extends Substantial Issuer Bid | MT |
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 | 613.4 | - | - |
| Change | - | -50.53% | 35.05% | -7.82% | -52.82% | -4% | - | - |
| Enterprise Value (EV) 1 | 1,983 | 871.5 | 1,397 | 1,262 | 564.9 | 647.2 | 596.4 | 666.9 |
| Change | - | -56.06% | 60.31% | -9.69% | -55.22% | 14.56% | -7.86% | 11.82% |
| P/E | -164x | 157x | 606x | 118x | 17.4x | 31x | 16.1x | 16.8x |
| PBR | - | 5.66x | 29x | 23.5x | 8.63x | - | - | - |
| PEG | - | -1x | -9.8x | 0x | 0x | -0.8x | 0.2x | -4.01x |
| Capitalization / Revenue | 21.1x | 7.61x | 8.12x | 6.24x | 2.63x | 2.23x | 2.02x | 1.81x |
| EV / Revenue | 19x | 6.1x | 7.73x | 5.82x | 2.33x | 2.35x | 1.97x | 1.96x |
| EV / EBITDA | -249x | 676x | 85.8x | 37.5x | 12.9x | 11.6x | 8.92x | 8.33x |
| EV / EBIT | -162x | 208x | -377x | 59.3x | 24.3x | 25.4x | 12.6x | 11.2x |
| EV / FCF | -451x | 722x | 91.1x | 45.1x | 20.8x | 14.1x | 10.9x | - |
| FCF Yield | -0.22% | 0.14% | 1.1% | 2.22% | 4.81% | 7.07% | 9.14% | - |
| 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 | 24.64 | 24.64 | 24.64 |
| Nbr of stocks (in thousands) | 32,784 | 32,906 | 30,319 | 30,228 | 28,735 | 24,899 | - | - |
| Announcement Date | 3/10/22 A | 3/9/23 A | 2/23/24 A | 2/28/25 A | 2/27/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.98x | 2.35x | 11.64x | - | 613M | |
| 25.21x | 9.31x | 15.17x | 0.79% | 3,686B | |
| 117.18x | 50.62x | 82.17x | -.--% | 427B | |
| 69.64x | 14.7x | 31x | -.--% | 92.17B | |
| 403.59x | 17.28x | 68.31x | -.--% | 81.75B | |
| 151.93x | 8.88x | 22.68x | -.--% | 78.51B | |
| 40.18x | 2.03x | 16.19x | -.--% | 72.96B | |
| 121.79x | 5.01x | 24.35x | -.--% | 43.65B | |
| 170.26x | 5.4x | 20.85x | -.--% | 42.65B | |
| 22.64x | 4.32x | 11.92x | 1.25% | 34.77B | |
| Average | 115.34x | 11.99x | 30.43x | 0.23% | 455.94B | |
| Weighted average by Cap. | 46.18x | 13.18x | 22.97x | 0.64% |
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
