Docebo Inc
TSX:DCBO

Watchlist Manager
Docebo Inc Logo
Docebo Inc
TSX:DCBO
Watchlist
Price: 28.93 CAD -3.11% Market Closed
Market Cap: 831.2m CAD

Relative Value

The Relative Value of one DCBO stock under the Base Case scenario is 60.92 CAD. Compared to the current market price of 28.93 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
60.92 CAD
Undervaluation 53%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
28
Median 3Y
7.2
Median 5Y
8.1
Industry
2.4
Forward
2.4
vs History
60
vs Industry
17
Median 3Y
83.4
Median 5Y
40.5
Industry
22.4
Forward
17.2
vs History
79
vs Industry
18
Median 3Y
56.2
Median 5Y
56.2
Industry
16.3
vs History
65
vs Industry
19
Median 3Y
43.4
Median 5Y
43.4
Industry
21
vs History
42
vs Industry
6
Median 3Y
16.9
Median 5Y
11.3
Industry
3
vs History
98
vs Industry
29
Median 3Y
6.1
Median 5Y
6.8
Industry
2.5
Forward
2.2
vs History
98
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
-84.8
Industry
12.4
Forward
12.3
vs History
36
vs Industry
11
Median 3Y
34.7
Median 5Y
-93.7
Industry
16
Forward
20.7
vs History
79
vs Industry
19
Median 3Y
53
Median 5Y
53
Industry
15
vs History
74
vs Industry
19
Median 3Y
49.9
Median 5Y
49.9
Industry
17.6
vs History
98
vs Industry
7
Median 3Y
20.2
Median 5Y
22.6
Industry
2.5

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
831m CAD 2.5 26.3 18.1 20.4
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
396.8B USD 101.8 362.3 445.7 459.4
DE
SAP SE
XETRA:SAP
239B EUR 6.6 33.8 20.7 23.5
US
Salesforce Inc
NYSE:CRM
221.7B USD 5.6 33.3 18.3 25.6
US
Intuit Inc
NASDAQ:INTU
181.5B USD 9.6 46.9 31.8 37
US
Applovin Corp
NASDAQ:APP
179.5B USD 32.5 63.4 50.4 54.8
US
NCR Corp
LSE:0K45
140.4B USD 53 -2 301.7 398.9 1 167.1
US
Adobe Inc
NASDAQ:ADBE
137B USD 5.9 19.7 14.8 16.3
US
Cadence Design Systems Inc
NASDAQ:CDNS
82.8B USD 15.9 78.1 44.3 50.2
US
Synopsys Inc
NASDAQ:SNPS
70.2B USD 10.9 35.1 57.2 74.1
P/S Multiple
Revenue Growth P/S to Growth
CA
Docebo Inc
TSX:DCBO
Average P/S: 21 286.8
2.5
10%
0.3
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
101.8
39%
2.6
DE
SAP SE
XETRA:SAP
6.6
11%
0.6
US
Salesforce Inc
NYSE:CRM
5.6
10%
0.6
US
Intuit Inc
NASDAQ:INTU
9.6
13%
0.7
US
Applovin Corp
NASDAQ:APP
32.5
27%
1.2
US
N
NCR Corp
LSE:0K45
53
-9%
N/A
US
Adobe Inc
NASDAQ:ADBE
5.9
10%
0.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
15.9
14%
1.1
US
Synopsys Inc
NASDAQ:SNPS
10.9
21%
0.5
P/E Multiple
Earnings Growth PEG
CA
Docebo Inc
TSX:DCBO
Average P/E: 77.7
26.3
31%
0.8
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
362.3
83%
4.4
DE
SAP SE
XETRA:SAP
33.8
47%
0.7
US
Salesforce Inc
NYSE:CRM
33.3
31%
1.1
US
Intuit Inc
NASDAQ:INTU
46.9
30%
1.6
US
Applovin Corp
NASDAQ:APP
63.4
57%
1.1
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 301.7
-49%
N/A
US
Adobe Inc
NASDAQ:ADBE
19.7
26%
0.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
78.1
34%
2.3
US
Synopsys Inc
NASDAQ:SNPS
35.1
13%
2.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Docebo Inc
TSX:DCBO
Average EV/EBITDA: 110
18.1
43%
0.4
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
445.7
122%
3.7
DE
SAP SE
XETRA:SAP
20.7
19%
1.1
US
Salesforce Inc
NYSE:CRM
18.3
21%
0.9
US
Intuit Inc
NASDAQ:INTU
31.8
26%
1.2
US
Applovin Corp
NASDAQ:APP
50.4
47%
1.1
US
N
NCR Corp
LSE:0K45
398.9
14%
28.5
US
Adobe Inc
NASDAQ:ADBE
14.8
18%
0.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
44.3
27%
1.6
US
Synopsys Inc
NASDAQ:SNPS
57.2
43%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Docebo Inc
TSX:DCBO
Average EV/EBIT: 192.9
20.4
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
459.4
124%
3.7
DE
SAP SE
XETRA:SAP
23.5
21%
1.1
US
Salesforce Inc
NYSE:CRM
25.6
33%
0.8
US
Intuit Inc
NASDAQ:INTU
37
33%
1.1
US
Applovin Corp
NASDAQ:APP
54.8
54%
1
US
N
NCR Corp
LSE:0K45
1 167.1
90%
13
US
Adobe Inc
NASDAQ:ADBE
16.3
20%
0.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
50.2
30%
1.7
US
Synopsys Inc
NASDAQ:SNPS
74.1
51%
1.5