investorscraft@gmail.com

Intrinsic ValueDocebo Inc. (DCBO.TO)

Previous Close$26.63
Intrinsic Value
Upside potential
Previous Close
$26.63

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 competitive cloud-based learning management system (LMS) industry, serving enterprises across North America, Europe, and the Asia-Pacific region. The company’s platform integrates AI-driven content creation, analytics, and extended enterprise solutions to streamline workforce training, partner enablement, and customer education. Its modular offerings, including Docebo Learn LMS, Shape, and Flow, cater to diverse industries such as technology, manufacturing, and retail, positioning it as a flexible and scalable solution for modern learning needs. Docebo differentiates itself through seamless integrations with enterprise tech stacks, including Salesforce, and a strong focus on social and mobile learning. The company’s emphasis on measurable learning outcomes and embedded solutions for OEMs further strengthens its value proposition. As digital transformation accelerates, Docebo is well-placed to capitalize on the growing demand for upskilling and reskilling solutions in a hybrid work environment.

Revenue Profitability And Efficiency

Docebo reported revenue of CAD 216.9 million for the period, with net income reaching CAD 26.7 million, reflecting a diluted EPS of CAD 0.86. The company generated CAD 29.2 million in operating cash flow, demonstrating efficient cash conversion. Capital expenditures were modest at CAD -1.2 million, indicating a capital-light business model with scalable growth potential.

Earnings Power And Capital Efficiency

The company’s profitability metrics highlight its ability to monetize its SaaS platform effectively, with a net income margin of approximately 12.3%. Strong operating cash flow relative to net income suggests healthy earnings quality and efficient working capital management, supporting reinvestment in product innovation and market expansion.

Balance Sheet And Financial Health

Docebo maintains a robust balance sheet with CAD 92.5 million in cash and equivalents and minimal total debt of CAD 1.5 million. This liquidity position provides flexibility for strategic initiatives, including potential acquisitions or R&D investments, while the near-debt-free structure underscores financial stability.

Growth Trends And Dividend Policy

Docebo’s growth is driven by increasing adoption of its LMS platform, with no current dividend policy, reflecting a focus on reinvesting profits into expansion. The company’s market cap of CAD 1.09 billion and beta of 1.635 indicate high growth expectations and volatility typical of tech-focused SaaS firms.

Valuation And Market Expectations

Trading on the TSX, Docebo’s valuation reflects investor confidence in its scalable SaaS model and addressable market. The absence of dividends aligns with its growth-stage profile, while the elevated beta suggests sensitivity to broader tech sector trends.

Strategic Advantages And Outlook

Docebo’s AI-powered platform and strong integration capabilities position it well in the evolving corporate learning space. The company’s focus on analytics and embedded solutions provides a competitive edge, though execution risks and competition from larger players remain key monitorables. Long-term prospects hinge on sustained innovation and global market penetration.

Sources

Company filings, TSX disclosures

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