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 2,060 373.1 460.2 298.9 484.9 236 - -
Change - -81.89% 23.33% -35.03% 62.22% -51.33% - -
Enterprise Value (EV) 1,805 141.8 300.6 246.2 484.9 236 236 236
Change - -92.14% 111.97% -18.11% 96.99% -51.33% 0% 0%
P/E -49x -5.27x -10.8x -5.37x -10.8x -7.12x -8.9x -11.9x
PBR 4.42x 1.66x 2.28x 2.04x - - - -
PEG - -0.1x 0.3x -0.2x 0.5x 0.3x 0.4x 0.5x
Capitalization / Revenue 18x 2.76x 3.33x 2.06x 3.09x 1.35x 1.22x 1.06x
EV / Revenue 0x 0x 0x 0x 0x 1.35x 1.22x 1.06x
EV / EBITDA -0x -0x -0x -0x -0x -37.4x 73.8x 21.7x
EV / EBIT -0x -0x -0x -0x -0x -11.9x -19.1x -10.5x
EV / FCF -0x -0x -0x -0x -0x 236x 62.1x -
FCF Yield -1.2% -13.5% -6.6% -3.86% -3.71% 0.42% 1.61% -
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 3.680 3.680 3.680
Nbr of stocks (in thousands) 57,625 59,038 60,627 59,909 62,492 64,134 - -
Announcement Date 2/24/22 2/23/23 2/22/24 2/20/25 2/25/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-7.12x - - - 236M
29.65x19.23x22.82x-.--% 160B
11.19x2.97x6.23x-.--% 80.59B
36.69x5.91x16.47x0.37% 51.47B
23.13x4.94x11.99x-.--% 41.44B
20.59x5.01x12.73x1% 34.14B
30.22x2.67x8.02x-.--% 30.68B
34.55x2.3x13.34x-.--% 14.52B
12.99x5.26x10.63x-.--% 13.37B
30.39x - - 3.69% 10.13B
Average 22.23x 6.04x 12.78x 0.56% 43.68B
Weighted average by Cap. 25.44x 9.82x 15.29x 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.