Is DCBO.TO undervalued or overvalued?

As of 2025-03-17, the Intrinsic Value of Docebo Inc (DCBO.TO) is 32.40 CAD. This DCBO.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 42.36 CAD, the upside of Docebo Inc is -23.50%. This means that DCBO.TO is overvalued by 23.50%.

The range of the Intrinsic Value is 23.84 - 55.97 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	23.84 - 55.97	32.40	-23.5%
DCF (Growth 10y)	38.98 - 96.08	54.26	28.1%
DCF (EBITDA 5y)	28.77 - 56.67	45.63	7.7%
DCF (EBITDA 10y)	41.23 - 83.82	65.01	53.5%
Fair Value	31.72 - 31.72	31.72	-25.12%
P/E	32.97 - 55.57	42.37	0.0%
EV/EBITDA	16.51 - 52.97	34.00	-19.7%
EPV	7.85 - 9.09	8.47	-80.0%
DDM - Stable	12.04 - 42.78	27.41	-35.3%
DDM - Multi	24.25 - 68.71	36.06	-14.9%