investorscraft@gmail.com

Intrinsic ValueDocebo Inc. (DCBO)

Previous Close$30.25
Intrinsic Value
Upside potential
Previous Close
$30.25

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Docebo Inc. operates in the rapidly growing enterprise learning management system (LMS) sector, providing a cloud-based platform designed to streamline corporate training and development. The company’s SaaS model generates recurring revenue through subscriptions, catering primarily to mid-sized and large enterprises across industries such as technology, healthcare, and financial services. Docebo differentiates itself with AI-powered personalization, scalability, and integrations with third-party tools, positioning it as a competitive player in a market dominated by legacy providers like Cornerstone OnDemand and SAP Litmos. The company’s focus on user experience and data-driven insights has helped it secure a niche among organizations prioritizing digital upskilling and compliance training. Its global footprint, with a strong presence in North America and Europe, supports cross-border expansion opportunities in underpenetrated markets.

Revenue Profitability And Efficiency

Docebo reported revenue of $216.9 million for FY 2024, reflecting steady growth in its subscription-based model. Net income stood at $26.7 million, with diluted EPS of $0.86, indicating improved profitability. Operating cash flow was robust at $29.2 million, supported by efficient working capital management. Capital expenditures were minimal at -$1.2 million, underscoring the asset-light nature of its SaaS operations.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, with positive net income and healthy operating cash flow conversion. Its capital efficiency is evident in low capex requirements and high gross margins typical of SaaS businesses. The scalable platform allows for incremental revenue growth without proportional cost increases, enhancing long-term margin potential.

Balance Sheet And Financial Health

Docebo maintains a solid balance sheet with $92.5 million in cash and equivalents and minimal total debt of $1.5 million, providing ample liquidity for organic growth or strategic acquisitions. The negligible debt load and strong cash position underscore financial flexibility and low leverage risk.

Growth Trends And Dividend Policy

Revenue growth trends align with broader SaaS industry expansion, driven by increasing demand for digital learning solutions. Docebo does not currently pay dividends, reinvesting cash flows into product development and market expansion to sustain its competitive edge in the LMS space.

Valuation And Market Expectations

The market likely values Docebo on growth metrics such as revenue multiples and ARR (Annual Recurring Revenue), given its SaaS profile. Investor expectations hinge on sustained subscription growth, retention rates, and margin improvement as the platform scales.

Strategic Advantages And Outlook

Docebo’s AI-driven personalization and integrations with enterprise ecosystems provide defensible differentiation. The outlook remains positive, supported by secular tailwinds in corporate e-learning, though competition and execution risks warrant monitoring. Strategic partnerships and international expansion could further bolster its market position.

Sources

Company filings (CIK: 0001829959), FY 2024 financial data provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount