Docebo Inc
TSX:DCBO

Watchlist Manager
Docebo Inc Logo
Docebo Inc
TSX:DCBO
Watchlist
Price: 30.1 CAD -1.12%
Market Cap: 864.8m CAD

Relative Value

The Relative Value of one DCBO stock under the Base Case scenario is 64.61 CAD. Compared to the current market price of 30.1 CAD, Docebo Inc is Undervalued by 53%.

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
64.61 CAD
Undervaluation 53%
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
22.3
Forward
16.8
vs History
79
vs Industry
18
Median 3Y
55.9
Median 5Y
56.2
Industry
16
vs History
65
vs Industry
19
Median 3Y
43.4
Median 5Y
43.4
Industry
20.6
vs History
41
vs Industry
6
Median 3Y
16.9
Median 5Y
11.3
Industry
2.9
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
12.2
Forward
12.8
vs History
36
vs Industry
11
Median 3Y
34.7
Median 5Y
-84.8
Industry
15.8
Forward
22.6
vs History
79
vs Industry
19
Median 3Y
52.9
Median 5Y
53
Industry
14.6
vs History
74
vs Industry
19
Median 3Y
49.9
Median 5Y
49.9
Industry
17.1
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
864.7m CAD 2.7 28 19.4 21.9
IL
Sapiens International Corporation NV
NASDAQ:SPNS
779.6B USD 1 381.5 12 118.2 7 802.2 10 065
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
460.6B USD 118.2 420.5 518.6 534.6
DE
SAP SE
XETRA:SAP
242.3B EUR 6.6 34.2 21 23.8
US
Salesforce Inc
NYSE:CRM
249.9B USD 6.2 34.6 20.1 27.8
US
Applovin Corp
NASDAQ:APP
246.3B USD 44.6 87 69 75
US
Intuit Inc
NASDAQ:INTU
187.9B USD 9.7 45.6 31.6 36.5
US
Adobe Inc
NASDAQ:ADBE
147.8B USD 6.2 20.7 15.5 16.9
US
NCR Corp
LSE:0K45
138B USD 52.1 -2 261.7 392 1 147
US
Synopsys Inc
NASDAQ:SNPS
88.2B USD 13.7 44.2 69.9 90.5
P/S Multiple
Revenue Growth P/S to Growth
CA
Docebo Inc
TSX:DCBO
Average P/S: 21 413.9
2.7
10%
0.3
IL
Sapiens International Corporation NV
NASDAQ:SPNS
1 381.5
8%
172.7
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
118.2
46%
2.6
DE
SAP SE
XETRA:SAP
6.6
11%
0.6
US
Salesforce Inc
NYSE:CRM
6.2
9%
0.7
US
Applovin Corp
NASDAQ:APP
44.6
28%
1.6
US
Intuit Inc
NASDAQ:INTU
9.7
13%
0.7
US
Adobe Inc
NASDAQ:ADBE
6.2
9%
0.7
US
N
NCR Corp
LSE:0K45
52.1
-8%
N/A
US
Synopsys Inc
NASDAQ:SNPS
13.7
21%
0.7
P/E Multiple
Earnings Growth PEG
CA
Docebo Inc
TSX:DCBO
Average P/E: 1 425.9
28
22%
1.3
IL
Sapiens International Corporation NV
NASDAQ:SPNS
12 118.2
11%
1 101.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
420.5
94%
4.5
DE
SAP SE
XETRA:SAP
34.2
48%
0.7
US
Salesforce Inc
NYSE:CRM
34.6
31%
1.1
US
Applovin Corp
NASDAQ:APP
87
61%
1.4
US
Intuit Inc
NASDAQ:INTU
45.6
31%
1.5
US
Adobe Inc
NASDAQ:ADBE
20.7
19%
1.1
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 261.7
-49%
N/A
US
Synopsys Inc
NASDAQ:SNPS
44.2
13%
3.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Docebo Inc
TSX:DCBO
Average EV/EBITDA: 895.9
19.4
39%
0.5
IL
Sapiens International Corporation NV
NASDAQ:SPNS
7 802.2
5%
1 560.4
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
518.6
137%
3.8
DE
SAP SE
XETRA:SAP
21
18%
1.2
US
Salesforce Inc
NYSE:CRM
20.1
24%
0.8
US
Applovin Corp
NASDAQ:APP
69
52%
1.3
US
Intuit Inc
NASDAQ:INTU
31.6
27%
1.2
US
Adobe Inc
NASDAQ:ADBE
15.5
16%
1
US
N
NCR Corp
LSE:0K45
392
16%
24.5
US
Synopsys Inc
NASDAQ:SNPS
69.9
44%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Docebo Inc
TSX:DCBO
Average EV/EBIT: 1 203.9
21.9
38%
0.6
IL
Sapiens International Corporation NV
NASDAQ:SPNS
10 065
12%
838.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
534.6
141%
3.8
DE
SAP SE
XETRA:SAP
23.8
21%
1.1
US
Salesforce Inc
NYSE:CRM
27.8
33%
0.8
US
Applovin Corp
NASDAQ:APP
75
57%
1.3
US
Intuit Inc
NASDAQ:INTU
36.5
32%
1.1
US
Adobe Inc
NASDAQ:ADBE
16.9
19%
0.9
US
N
NCR Corp
LSE:0K45
1 147
70%
16.4
US
Synopsys Inc
NASDAQ:SNPS
90.5
49%
1.8