Docebo Inc
TSX:DCBO

Watchlist Manager
Docebo Inc Logo
Docebo Inc
TSX:DCBO
Watchlist
Price: 41.99 CAD -5.19% Market Closed
Market Cap: 1.3B CAD

Relative Value

The Relative Value of one DCBO stock under the Base Case scenario is 41.59 CAD. Compared to the current market price of 41.99 CAD, Docebo Inc is Overvalued by 1%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

DCBO Relative Value
Base Case
41.59 CAD
Overvaluation 1%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
28
Median 3Y
7.6
Median 5Y
8.4
Industry
2.3
Forward
3.6
vs History
47
vs Industry
17
Median 3Y
83.4
Median 5Y
-29.6
Industry
22.1
Forward
22.8
vs History
66
vs Industry
18
Median 3Y
56.2
Median 5Y
56.2
Industry
16.7
vs History
52
vs Industry
19
Median 3Y
43.4
Median 5Y
43.4
Industry
20.8
vs History
34
vs Industry
6
Median 3Y
9.5
Median 5Y
11
Industry
2.8
vs History
98
vs Industry
29
Median 3Y
6.6
Median 5Y
7.5
Industry
2.3
Forward
3.2
vs History
98
vs Industry
42
Median 3Y
8.2
Median 5Y
9.2
Industry
4.7
vs History
28
vs Industry
13
Median 3Y
-72.3
Median 5Y
-100
Industry
12.5
Forward
17.3
vs History
23
vs Industry
11
Median 3Y
-66.9
Median 5Y
-112.1
Industry
16
Forward
21.8
vs History
66
vs Industry
19
Median 3Y
53
Median 5Y
53
Industry
15.4
vs History
61
vs Industry
19
Median 3Y
49.9
Median 5Y
49.9
Industry
18.1
vs History
98
vs Industry
7
Median 3Y
21.2
Median 5Y
23.9
Industry
2.4

Multiples Across Competitors

DCBO Competitors Multiples
Docebo Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Docebo Inc
TSX:DCBO
1.3B CAD 4.1 33.2 35.7 42.1
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
287.8B EUR 8.4 92.1 30.1 34.8
US
Salesforce Inc
NYSE:CRM
258.4B USD 6.8 41.7 22.7 33
US
Palantir Technologies Inc
NYSE:PLTR
195.6B USD 68.2 423.1 556.6 613.2
US
Adobe Inc
NASDAQ:ADBE
169.8B USD 7.7 25.2 18.7 20.8
US
Intuit Inc
NASDAQ:INTU
167.5B USD 9.8 55.2 35.2 42.1
US
NCR Corp
LSE:0K45
131.3B USD 46.4 139.2 389.4 3 210.4
US
Applovin Corp
NASDAQ:APP
92.6B USD 19.7 58.7 41.1 50.9
US
Microstrategy Inc
NASDAQ:MSTR
71.1B USD 153.5 -61 -1 727.8 -1 240.3
US
Cadence Design Systems Inc
NASDAQ:CDNS
70.3B USD 15.1 66.6 44.1 50.4
P/S Multiple
Revenue Growth P/S to Growth
CA
Docebo Inc
TSX:DCBO
Average P/S: 21 295.5
4.1
N/A N/A
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
8.4
13%
0.6
US
Salesforce Inc
NYSE:CRM
6.8
10%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
68.2
32%
2.1
US
Adobe Inc
NASDAQ:ADBE
7.7
10%
0.8
US
Intuit Inc
NASDAQ:INTU
9.8
13%
0.8
US
N
NCR Corp
LSE:0K45
46.4
-9%
N/A
US
Applovin Corp
NASDAQ:APP
19.7
21%
0.9
US
Microstrategy Inc
NASDAQ:MSTR
153.5
3%
51.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
15.1
13%
1.2
P/E Multiple
Earnings Growth PEG
CA
Docebo Inc
TSX:DCBO
Average P/E: 103.9
33.2
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
92.1
50%
1.8
US
Salesforce Inc
NYSE:CRM
41.7
31%
1.3
US
Palantir Technologies Inc
NYSE:PLTR
423.1
71%
6
US
Adobe Inc
NASDAQ:ADBE
25.2
27%
0.9
US
Intuit Inc
NASDAQ:INTU
55.2
35%
1.6
US
N
NCR Corp
LSE:0K45
139.2
-49%
N/A
US
Applovin Corp
NASDAQ:APP
58.7
38%
1.5
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -61 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
66.6
32%
2.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Docebo Inc
TSX:DCBO
Average EV/EBITDA: 130.4
35.7
50%
0.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
30.1
19%
1.6
US
Salesforce Inc
NYSE:CRM
22.7
21%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
556.6
105%
5.3
US
Adobe Inc
NASDAQ:ADBE
18.7
17%
1.1
US
Intuit Inc
NASDAQ:INTU
35.2
29%
1.2
US
N
NCR Corp
LSE:0K45
389.4
12%
32.5
US
Applovin Corp
NASDAQ:APP
41.1
38%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 727.8 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
44.1
25%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Docebo Inc
TSX:DCBO
Average EV/EBIT: 455.3
42.1
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
34.8
21%
1.7
US
Salesforce Inc
NYSE:CRM
33
33%
1
US
Palantir Technologies Inc
NYSE:PLTR
613.2
108%
5.7
US
Adobe Inc
NASDAQ:ADBE
20.8
20%
1
US
Intuit Inc
NASDAQ:INTU
42.1
35%
1.2
US
N
NCR Corp
LSE:0K45
3 210.4
84%
38.2
US
Applovin Corp
NASDAQ:APP
50.9
40%
1.3
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 240.3 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
50.4
27%
1.9