Valuation Docebo Inc. Toronto S.E.

Stocks

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

08/09	Docebo Inc.'s Equity Buyback announced on July 17, 2026, has expired with 99,332 shares, representing 0.4% for $2.48 million.	CI
22/08	Docebo Inc.'s Equity Buyback Plan Extended till September 8, 2026.	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	591.2	-	-
Change	-	-50.53%	35.05%	-7.82%	-52.82%	-7.48%	-	-
Enterprise Value (EV) ¹	1,983	871.5	1,397	1,262	564.9	625	574.1	644.6
Change	-	-56.06%	60.31%	-9.69%	-55.22%	10.62%	-8.14%	12.28%
P/E	-164x	157x	606x	118x	17.4x	29.9x	15.5x	16.2x
PBR	-	5.66x	29x	23.5x	8.63x	-	-	-
PEG	-	-1x	-9.8x	0x	0x	-0.8x	0.2x	-3.86x
Capitalization / Revenue	21.1x	7.61x	8.12x	6.24x	2.63x	2.15x	1.95x	1.74x
EV / Revenue	19x	6.1x	7.73x	5.82x	2.33x	2.27x	1.89x	1.9x
EV / EBITDA	-249x	676x	85.8x	37.5x	12.9x	11.2x	8.59x	8.05x
EV / EBIT	-162x	208x	-377x	59.3x	24.3x	24.5x	12.1x	10.9x
EV / FCF	-451x	722x	91.1x	45.1x	20.8x	13.7x	10.5x	-
FCF Yield	-0.22%	0.14%	1.1%	2.22%	4.81%	7.32%	9.49%	-
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	23.74	23.74	23.74
Nbr of stocks (in thousands)	32,784	32,906	30,319	30,228	28,735	24,899	-	-
Announcement Date	10/3/22	9/3/23	23/2/24	28/2/25	27/2/26	-	-	-

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	25.27x	9.33x	15.27x	0.8%	3,696B
PALANTIR TECHNOLOGIES INC.	115.48x	50.26x	81.57x	-.--%	424B
DATADOG, INC.	421.62x	17.95x	70.95x	-.--%	84.74B
CADENCE DESIGN SYSTEMS, INC.	58.42x	12.34x	26.03x	-.--%	77.32B
SYNOPSYS, INC.	95.96x	8.21x	20.81x	-.--%	73.05B
SEA LIMITED	34.16x	1.65x	13.21x	-.--%	62.03B
ATLASSIAN CORPORATION	194.58x	6.21x	24x	-.--%	48.74B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	114.32x	4.52x	21.95x	-.--%	39.38B
TWILIO INC.	28.66x	5.93x	28.48x	-.--%	37.82B
Average	120.94x	12.93x	33.58x	0.09%	504.74B
Weighted average by Cap.	45.51x	13.13x	23.00x	0.65%