Docebo Inc
TSX:DCBO

Watchlist Manager
Docebo Inc Logo
Docebo Inc
TSX:DCBO
Watchlist
Price: 30.2 CAD -0.3%
Market Cap: 867.6m CAD

Relative Value

The Relative Value of one DCBO stock under the Base Case scenario is 65.28 CAD. Compared to the current market price of 30.2 CAD, Docebo Inc is Undervalued by 54%.

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
65.28 CAD
Undervaluation 54%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
28
Median 3Y
7.2
Median 5Y
8
Industry
2.4
Forward
2.6
vs History
60
vs Industry
17
Median 3Y
82.7
Median 5Y
40.5
Industry
22.5
Forward
16.8
vs History
79
vs Industry
18
Median 3Y
55.9
Median 5Y
56.2
Industry
16.2
vs History
65
vs Industry
19
Median 3Y
43.4
Median 5Y
43.4
Industry
20.8
vs History
41
vs Industry
6
Median 3Y
16.9
Median 5Y
11.3
Industry
3
vs History
96
vs Industry
29
Median 3Y
6.1
Median 5Y
6.8
Industry
2.4
Forward
2.3
vs History
96
vs Industry
42
Median 3Y
7.6
Median 5Y
8.4
Industry
4.9
vs History
41
vs Industry
13
Median 3Y
32.7
Median 5Y
-81.9
Industry
12.3
Forward
12.8
vs History
36
vs Industry
11
Median 3Y
34.7
Median 5Y
-84.8
Industry
15.8
Forward
22.5
vs History
79
vs Industry
19
Median 3Y
52.9
Median 5Y
53
Industry
14.8
vs History
74
vs Industry
19
Median 3Y
49.9
Median 5Y
49.9
Industry
17.4
vs History
96
vs Industry
7
Median 3Y
20.2
Median 5Y
22.6
Industry
2.4

Multiples Across Competitors

DCBO Competitors Multiples
Docebo Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Docebo Inc
TSX:DCBO
867.5m CAD 2.7 27.9 19.4 21.8
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
434.7B USD 111.6 396.9 489 504.1
DE
SAP SE
XETRA:SAP
240.1B EUR 6.6 33.9 20.8 23.6
US
Salesforce Inc
NYSE:CRM
239.8B USD 5.9 33.2 19.3 26.7
US
Applovin Corp
NASDAQ:APP
228.6B USD 41.4 80.8 64 69.6
US
Intuit Inc
NASDAQ:INTU
182.3B USD 9.4 44.3 30.6 35.4
US
Adobe Inc
NASDAQ:ADBE
149B USD 6.3 20.9 15.6 17.1
US
NCR Corp
LSE:0K45
130.8B USD 49.4 -2 144.9 371.9 1 088.1
US
Cadence Design Systems Inc
NASDAQ:CDNS
86.8B USD 16.6 81.8 46.4 52.6
US
Synopsys Inc
NASDAQ:SNPS
84.3B USD 13.1 42.2 67.1 87
P/S Multiple
Revenue Growth P/S to Growth
CA
Docebo Inc
TSX:DCBO
Average P/S: 21 288.5
2.7
10%
0.3
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
111.6
46%
2.4
DE
SAP SE
XETRA:SAP
6.6
11%
0.6
US
Salesforce Inc
NYSE:CRM
5.9
9%
0.7
US
Applovin Corp
NASDAQ:APP
41.4
28%
1.5
US
Intuit Inc
NASDAQ:INTU
9.4
13%
0.7
US
Adobe Inc
NASDAQ:ADBE
6.3
9%
0.7
US
N
NCR Corp
LSE:0K45
49.4
-8%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.6
14%
1.2
US
Synopsys Inc
NASDAQ:SNPS
13.1
21%
0.6
P/E Multiple
Earnings Growth PEG
CA
Docebo Inc
TSX:DCBO
Average P/E: 84.6
27.9
22%
1.3
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
396.9
94%
4.2
DE
SAP SE
XETRA:SAP
33.9
48%
0.7
US
Salesforce Inc
NYSE:CRM
33.2
31%
1.1
US
Applovin Corp
NASDAQ:APP
80.8
61%
1.3
US
Intuit Inc
NASDAQ:INTU
44.3
31%
1.4
US
Adobe Inc
NASDAQ:ADBE
20.9
19%
1.1
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 144.9
-49%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
81.8
35%
2.3
US
Synopsys Inc
NASDAQ:SNPS
42.2
13%
3.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Docebo Inc
TSX:DCBO
Average EV/EBITDA: 114.4
19.4
39%
0.5
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
489
137%
3.6
DE
SAP SE
XETRA:SAP
20.8
18%
1.2
US
Salesforce Inc
NYSE:CRM
19.3
24%
0.8
US
Applovin Corp
NASDAQ:APP
64
52%
1.2
US
Intuit Inc
NASDAQ:INTU
30.6
27%
1.1
US
Adobe Inc
NASDAQ:ADBE
15.6
16%
1
US
N
NCR Corp
LSE:0K45
371.9
16%
23.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
46.4
27%
1.7
US
Synopsys Inc
NASDAQ:SNPS
67.1
44%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Docebo Inc
TSX:DCBO
Average EV/EBIT: 192.6
21.8
38%
0.6
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
504.1
141%
3.6
DE
SAP SE
XETRA:SAP
23.6
21%
1.1
US
Salesforce Inc
NYSE:CRM
26.7
33%
0.8
US
Applovin Corp
NASDAQ:APP
69.6
57%
1.2
US
Intuit Inc
NASDAQ:INTU
35.4
32%
1.1
US
Adobe Inc
NASDAQ:ADBE
17.1
19%
0.9
US
N
NCR Corp
LSE:0K45
1 088.1
70%
15.5
US
Cadence Design Systems Inc
NASDAQ:CDNS
52.6
30%
1.8
US
Synopsys Inc
NASDAQ:SNPS
87
49%
1.8