D

Do & Co AG
VSE:DOC

Watchlist Manager
Do & Co AG
VSE:DOC
Watchlist
Price: 178.6 EUR -0.67%
Market Cap: 2B EUR
Have any thoughts about
Do & Co AG?
Write Note
Section:
 

Relative Value

The Relative Value of one DOC stock under the Base Case scenario is 236.12 EUR. Compared to the current market price of 178.6 EUR, Do & Co AG is Undervalued by 24%.

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.

DOC Relative Value
Base Case
236.12 EUR
Undervaluation 24%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

0.9
P/S
P/S
Price to Sales
0.9
vs History
53
vs Industry
48
Median 3Y
0.8
Median 5Y
0.9
Industry
1.2
Forward
0.9
More Details
26.2
P/E
P/E
Price to Earnings
26.2
vs History
58
vs Industry
17
Median 3Y
31.4
Median 5Y
24.8
Industry
16.1
Forward
19.9
More Details
10.1
P/OCF
P/OCF
Price to OCF
10.1
vs History
60
vs Industry
40
Median 3Y
10
Median 5Y
10
Industry
9.6
More Details
126.2
P/FCFE
P/FCFE
Price to FCFE
126.2
vs History
4
vs Industry
24
Median 3Y
25.2
Median 5Y
13.3
Industry
15.9
More Details
5.7
P/B
P/B
Price to Book Value
5.7
vs History
65
vs Industry
6
Median 3Y
5.7
Median 5Y
5.4
Industry
1.6
More Details
1
EV/S
EV/S
Enterprise Value to Sales
1
vs History
82
vs Industry
48
Median 3Y
0.9
Median 5Y
1
Industry
1.4
Forward
0.9
More Details
1.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.6
vs History
79
vs Industry
66
Median 3Y
1.6
Median 5Y
1.6
Industry
4.2
More Details
8.8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
8.8
vs History
79
vs Industry
26
Median 3Y
9
Median 5Y
9.1
Industry
8.5
Forward
8.2
More Details
13
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
13
vs History
61
vs Industry
24
Median 3Y
14
Median 5Y
13.2
Industry
11.8
Forward
11.9
More Details
10.1
EV/OCF
EV/OCF
Enterprise Value to OCF
10.1
vs History
63
vs Industry
37
Median 3Y
11.2
Median 5Y
11.2
Industry
10.1
More Details
17.4
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
17.4
vs History
60
vs Industry
28
Median 3Y
19.5
Median 5Y
17.7
Industry
13.8
More Details
2.6
EV/IC
EV/IC
Enterprise Value to IC
2.6
vs History
4
vs Industry
14
Median 3Y
2
Median 5Y
1.8
Industry
1.1
More Details

Multiples Across Competitors

DOC Competitors Multiples
Do & Co AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AT
Do & Co AG
VSE:DOC
2B EUR 0.9 26.2 8.8 13
US
Cintas Corp
NASDAQ:CTAS
75.4B USD 6.2 37.4 25.1 29.4
US
Copart Inc
NASDAQ:CPRT
55.8B USD 12.9 40.3 29.4 33.1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
24B CAD 4 49 15.7 24.6
AU
Brambles Ltd
ASX:BXB
26.8B AUD 2.6 21.5 15 15
US
Aurora Innovation Inc
NASDAQ:AUR
11.9B USD 0 -15.5 -13.7 -13.4
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
630.6B INR 14.4 53.1 40.5 42.1
FR
Spie SA
PAR:SPIE
4.9B EUR 0.5 22.1 8 13.5
US
IAA Inc
F:3NI
4.9B EUR 2.4 17.6 11.5 14.5
UK
HomeServe PLC
LSE:HSV
4B GBP 2.6 29.9 13.7 21.1
P/E Multiple
Earnings Growth P/E to Growth
AT
D
Do & Co AG
VSE:DOC
Average P/E: 33
26.2
90%
0.3
US
Cintas Corp
NASDAQ:CTAS
37.4
36%
1
US
Copart Inc
NASDAQ:CPRT
40.3
46%
0.9
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
49
342%
0.1
AU
Brambles Ltd
ASX:BXB
21.5
36%
0.6
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -15.5 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
53.1
63%
0.8
FR
Spie SA
PAR:SPIE
22.1
117%
0.2
US
I
IAA Inc
F:3NI
17.6
N/A N/A
UK
HomeServe PLC
LSE:HSV
29.9
81%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AT
D
Do & Co AG
VSE:DOC
Average EV/EBITDA: 18.6
8.8
35%
0.3
US
Cintas Corp
NASDAQ:CTAS
25.1
31%
0.8
US
Copart Inc
NASDAQ:CPRT
29.4
45%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
15.7
38%
0.4
AU
Brambles Ltd
ASX:BXB
15
114%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -13.7 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
40.5
50%
0.8
FR
Spie SA
PAR:SPIE
8
42%
0.2
US
I
IAA Inc
F:3NI
11.5
N/A N/A
UK
HomeServe PLC
LSE:HSV
13.7
35%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AT
D
Do & Co AG
VSE:DOC
Average EV/EBIT: 22.9
13
41%
0.3
US
Cintas Corp
NASDAQ:CTAS
29.4
33%
0.9
US
Copart Inc
NASDAQ:CPRT
33.1
46%
0.7
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
24.6
44%
0.6
AU
Brambles Ltd
ASX:BXB
15
27%
0.5
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -13.4 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
42.1
50%
0.8
FR
Spie SA
PAR:SPIE
13.5
59%
0.2
US
I
IAA Inc
F:3NI
14.5
N/A N/A
UK
HomeServe PLC
LSE:HSV
21.1
59%
0.4

See Also

Summary
DOC intrinsic value, competitors valuation, and company profile.
DCF Valuation
DOC stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DOC stock valuation using valuation multiples.
Wall Street Estimates
DOC price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
DOC stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.