Valuation Docebo Inc.

Stocks

Market Closed - Toronto S.E. 16:00:00 2026-10-05 EDT			5-day change	1st Jan Change
33.91 ^CAD	+1.86%		+4.63%	+11.22%

09-11	Tranche Update on Docebo Inc.'s Equity Buyback Plan announced on July 17, 2026.	CI
09-07	Docebo Inc.'s Equity Buyback announced on July 17, 2026, has expired with 99,332 shares, representing 0.4% for $2.48 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	581.5	-	-
Change	-	-50.53%	35.05%	-7.82%	-52.82%	-9%	-	-
Enterprise Value (EV) ¹	1,983	871.5	1,397	1,262	564.9	615.3	564.4	634.9
Change	-	-56.06%	60.31%	-9.69%	-55.22%	8.9%	-8.26%	12.49%
P/E	-164x	157x	606x	118x	17.4x	29.4x	15.2x	15.9x
PBR	-	5.66x	29x	23.5x	8.63x	-	-	-
PEG	-	-1x	-9.8x	0x	0x	-0.8x	0.2x	-3.79x
Capitalization / Revenue	21.1x	7.61x	8.12x	6.24x	2.63x	2.11x	1.92x	1.71x
EV / Revenue	19x	6.1x	7.73x	5.82x	2.33x	2.23x	1.86x	1.87x
EV / EBITDA	-249x	676x	85.8x	37.5x	12.9x	11.1x	8.44x	7.93x
EV / EBIT	-162x	208x	-377x	59.3x	24.3x	24.1x	11.9x	10.7x
EV / FCF	-451x	722x	91.1x	45.1x	20.8x	13.5x	10.4x	-
FCF Yield	-0.22%	0.14%	1.1%	2.22%	4.81%	7.43%	9.66%	-
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	23.35	23.35	23.35
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.($)
DOCEBO INC.	29.37x	2.23x	11.06x	-	581M
MICROSOFT CORPORATION	26.27x	9.71x	15.87x	0.75%	3,843B
PALANTIR TECHNOLOGIES INC.	121.59x	53.78x	87.57x	-.--%	454B
ORACLE CORPORATION	21.42x	6.06x	10.62x	1.4%	431B
PALO ALTO NETWORKS, INC.	255.85x	22.84x	66.87x	-.--%	330B
CROWDSTRIKE HOLDINGS, INC.	2700.4x	45.28x	148.08x	-.--%	277B
SAP SE	26.03x	5.22x	16.46x	1.46%	239B
SERVICENOW, INC.	86.99x	8.45x	22.61x	-.--%	139B
FORTINET, INC.	58.52x	15.77x	41.53x	-.--%	133B
DATADOG, INC.	495.26x	21.25x	83.97x	-.--%	99.54B
Average	382.17x	19.06x	50.46x	0.4%	594.56B
Weighted average by Cap.	180.54x	15.31x	31.84x	0.65%