DOU Intrinsic Valuation and Fundamental Analysis - Douglas AG - Alpha Spread
D

Douglas AG
XETRA:DOU

Watchlist Manager
Douglas AG
XETRA:DOU
Watchlist
Price: 19.32 EUR 1.68%
Market Cap: 2.1B EUR
Have any thoughts about
Douglas AG?
Write Note

Intrinsic Value

The intrinsic value of one DOU stock under the Base Case scenario is 67.12 EUR. Compared to the current market price of 19.32 EUR, Douglas AG is Undervalued by 71%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

DOU Intrinsic Value
67.12 EUR
Undervaluation 71%
Intrinsic Value
Price
D
Worst Case
Base Case
Best Case

Valuation Backtest
Douglas AG

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling DOU based on its intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?
How do you feel about DOU?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select Indicators
Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

AI Assistant
AI Assistant
Ask me anything about Douglas AG

Provide an overview of the primary business activities
of Douglas AG.

What unique competitive advantages
does Douglas AG hold over its rivals?

What risks and challenges
does Douglas AG face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Douglas AG.

Provide P/S
for Douglas AG.

Provide P/E
for Douglas AG.

Provide P/OCF
for Douglas AG.

Provide P/FCFE
for Douglas AG.

Provide P/B
for Douglas AG.

Provide EV/S
for Douglas AG.

Provide EV/GP
for Douglas AG.

Provide EV/EBITDA
for Douglas AG.

Provide EV/EBIT
for Douglas AG.

Provide EV/OCF
for Douglas AG.

Provide EV/FCFF
for Douglas AG.

Provide EV/IC
for Douglas AG.

Show me price targets
for Douglas AG made by professional analysts.

What are the Revenue projections
for Douglas AG?

How accurate were the past Revenue estimates
for Douglas AG?

What are the Net Income projections
for Douglas AG?

How accurate were the past Net Income estimates
for Douglas AG?

What are the EPS projections
for Douglas AG?

How accurate were the past EPS estimates
for Douglas AG?

What are the EBIT projections
for Douglas AG?

How accurate were the past EBIT estimates
for Douglas AG?

Compare the revenue forecasts
for Douglas AG with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Douglas AG and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Douglas AG against its competitors.

Analyze the profit margins
(gross, operating, and net) of Douglas AG compared to its peers.

Compare the P/E ratios
of Douglas AG against its peers.

Discuss the investment returns and shareholder value creation
comparing Douglas AG with its peers.

Analyze the financial leverage
of Douglas AG compared to its main competitors.

Show all profitability ratios
for Douglas AG.

Provide ROE
for Douglas AG.

Provide ROA
for Douglas AG.

Provide ROIC
for Douglas AG.

Provide ROCE
for Douglas AG.

Provide Gross Margin
for Douglas AG.

Provide Operating Margin
for Douglas AG.

Provide Net Margin
for Douglas AG.

Provide FCF Margin
for Douglas AG.

Show all solvency ratios
for Douglas AG.

Provide D/E Ratio
for Douglas AG.

Provide D/A Ratio
for Douglas AG.

Provide Interest Coverage Ratio
for Douglas AG.

Provide Altman Z-Score Ratio
for Douglas AG.

Provide Quick Ratio
for Douglas AG.

Provide Current Ratio
for Douglas AG.

Provide Cash Ratio
for Douglas AG.

What is the historical Revenue growth
over the last 5 years for Douglas AG?

What is the historical Net Income growth
over the last 5 years for Douglas AG?

What is the current Free Cash Flow
of Douglas AG?

Discuss the annual earnings per share (EPS)
trend over the past five years for Douglas AG.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Douglas AG

Current Assets 1.2B
Cash & Short-Term Investments 318.6m
Receivables 88.4m
Other Current Assets 823.6m
Non-Current Assets 3.1B
Long-Term Investments 11.3m
PP&E 1.2B
Intangibles 1.9B
Other Non-Current Assets 11.1m
Current Liabilities 1.4B
Accounts Payable 573.8m
Other Current Liabilities 795.4m
Non-Current Liabilities 2.3B
Long-Term Debt 2.1B
Other Non-Current Liabilities 198.7m
Efficiency

Earnings Waterfall
Douglas AG

Revenue
4.4B EUR
Cost of Revenue
-2.4B EUR
Gross Profit
2B EUR
Operating Expenses
-1.6B EUR
Operating Income
352.5m EUR
Other Expenses
-368.4m EUR
Net Income
-15.9m EUR

Free Cash Flow Analysis
Douglas AG

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

DOU Profitability Score
Profitability Due Diligence

Douglas AG's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive Revenue Growth Forecast
Positive 1-Year Revenue Growth
49/100
Profitability
Score

Douglas AG's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

DOU Solvency Score
Solvency Due Diligence

Douglas AG's solvency score is 23/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
High D/E
Positive Net Debt
23/100
Solvency
Score

Douglas AG's solvency score is 23/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DOU Price Targets Summary
Douglas AG

Wall Street analysts forecast DOU stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for DOU is 31.04 EUR with a low forecast of 27.27 EUR and a high forecast of 36.75 EUR.

Lowest
Price Target
27.27 EUR
41% Upside
Average
Price Target
31.04 EUR
61% Upside
Highest
Price Target
36.75 EUR
90% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for DOU?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for DOU is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Want to learn more about DOU dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

DOU Price
Douglas AG

1M 1M
-4%
6M 6M
-16%
1Y 1Y
-16%
3Y 3Y
-16%
5Y 5Y
-16%
10Y 10Y
-16%
Annual Price Range
19.32
52w Low
16.9
52w High
23.06
Price Metrics
Average Annual Return
N/A
Standard Deviation of Annual Returns
N/A
Max Drawdown -27%
Shares Statistics
Market Capitalization 2.1B EUR
Shares Outstanding 107 692 310
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

Douglas AG

Country

Germany

Industry

N/A

Market Cap

2.1B EUR

Dividend Yield

0%

Description

Douglas AG is a DE-based company operating in industry. The company is headquartered in Hagen, Nordrhein-Westfalen and currently employs 18,038 full-time employees. The company went IPO on 2024-03-21.

Contact

NORDRHEIN-WESTFALEN
Hagen
Luise-Rainer-Strasse 7-11

IPO

2024-03-21

Employees

18 038

Officers

See Also

Discover More
What is the Intrinsic Value of one DOU stock?

The intrinsic value of one DOU stock under the Base Case scenario is 67.12 EUR.

Is DOU stock undervalued or overvalued?

Compared to the current market price of 19.32 EUR, Douglas AG is Undervalued by 71%.

Back to Top