As of 2025-07-04, the Intrinsic Value of Docebo Inc (DCBO.TO) is 31.53 CAD. This DCBO.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.47 CAD, the upside of Docebo Inc is -20.10%.
The range of the Intrinsic Value is 22.91 - 56.86 CAD
Based on its market price of 39.47 CAD and our intrinsic valuation, Docebo Inc (DCBO.TO) is overvalued by 20.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 22.91 - 56.86 | 31.53 | -20.1% |
| DCF (Growth 10y) | 37.44 - 97.88 | 52.86 | 33.9% |
| DCF (EBITDA 5y) | 29.80 - 52.11 | 45.54 | 15.4% |
| DCF (EBITDA 10y) | 42.35 - 78.13 | 65.08 | 64.9% |
| Fair Value | 26.59 - 26.59 | 26.59 | -32.62% |
| P/E | 21.85 - 35.61 | 29.14 | -26.2% |
| EV/EBITDA | 18.85 - 49.83 | 33.84 | -14.3% |
| EPV | 7.64 - 8.94 | 8.29 | -79.0% |
| DDM - Stable | 10.16 - 38.47 | 24.32 | -38.4% |
| DDM - Multi | 23.12 - 69.61 | 34.91 | -11.6% |
| Market Cap (mil) | 1,169.50 |
| Beta | 1.18 |
| Outstanding shares (mil) | 29.63 |
| Enterprise Value (mil) | 1,045.35 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.91% |
| Cost of Debt | 5.00% |
| WACC | 8.90% |