Valuation Docebo Inc. Toronto S.E.

Stocks

End-of-day quote Toronto S.E. Other stock markets			5-day change	1st Jan Change
- ^PTS	-.--%		-.--%	-

07-17	Docebo Inc. authorizes a Buyback Plan.	CI
07-17	Docebo Inc. announces an Equity Buyback for 3,431,372 shares, representing 13.8% for $70 million.	CI

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	514	-	-
Change	-	-50.53%	35.05%	-7.82%	-52.82%	-19.56%	-	-
Enterprise Value (EV) ¹	1,983	871.5	1,397	1,262	564.9	557	502	380
Change	-	-56.06%	60.31%	-9.69%	-55.22%	-1.4%	-9.88%	-24.31%
P/E	-164x	157x	606x	118x	17.4x	21.8x	13.2x	13.2x
PBR	-	5.66x	29x	23.5x	8.63x	24.9x	8.98x	4.92x
PEG	-	-1x	-9.8x	0x	0x	-0.8x	0.2x	-34.45x
Capitalization / Revenue	21.1x	7.61x	8.12x	6.24x	2.63x	1.87x	1.71x	1.53x
EV / Revenue	19x	6.1x	7.73x	5.82x	2.33x	2.03x	1.67x	1.13x
EV / EBITDA	-249x	676x	85.8x	37.5x	12.9x	10.1x	7.57x	4.78x
EV / EBIT	-162x	208x	-377x	59.3x	24.3x	17.6x	9.72x	5.93x
EV / FCF	-451x	722x	91.1x	45.1x	20.8x	11.7x	9.08x	-
FCF Yield	-0.22%	0.14%	1.1%	2.22%	4.81%	8.57%	11%	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.41	0.21	0.08	0.38	1.28	0.946	1.566	1.56
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	104.2	142.9	180.8	216.9	242.7	274.6	301.1	334.9
EBITDA ¹	-7.969	1.289	16.28	33.62	43.89	55.41	66.28	79.55
EBIT ¹	-12.25	4.185	-3.71	21.29	23.24	31.65	51.63	64.1
Net income ¹	-13.6	7.018	2.84	26.74	37.51	26.4	43.74	45.2
Net Debt ¹	-215.3	-216.3	-71.95	-92.54	-74.04	43.04	-12.02	-134
Reference price ²	67.06	33.06	48.45	44.80	22.24	20.64	20.64	20.64
Nbr of stocks (in thousands)	32,784	32,906	30,319	30,228	28,735	24,899	-	-
Announcement Date	3/10/22	3/9/23	2/23/24	2/28/25	2/27/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MICROSOFT CORPORATION	23.66x	8.73x	14.24x	0.86%	3,451B
PALANTIR TECHNOLOGIES INC.	91.04x	36.73x	61.23x	-.--%	295B
DATADOG, INC.	484.04x	20.87x	83.79x	-.--%	95.39B
CADENCE DESIGN SYSTEMS, INC.	70.97x	14.93x	31.47x	-.--%	93.64B
SYNOPSYS, INC.	144.06x	8.46x	21.6x	-.--%	74.44B
SEA LIMITED	35.52x	1.87x	14.62x	-.--%	65.38B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	118.38x	5.19x	25.41x	-.--%	45.42B
DASSAULT SYSTÈMES SE	20.14x	3.78x	10.43x	1.4%	30.53B
TWILIO INC.	93.27x	4.83x	23.25x	-.--%	29.95B
Average	120.12x	11.71x	31.78x	0.25%	464.51B
Weighted average by Cap.	43.81x	10.90x	19.82x	0.72%