D

Do & Co AG
VSE:DOC

Watchlist Manager
Do & Co AG
VSE:DOC
Watchlist
Price: 187.8 EUR 2.07%
Market Cap: 2.1B EUR
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one DOC stock under the Base Case scenario is hidden EUR. Compared to the current market price of 187.8 EUR, Do & Co AG is hidden .

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
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

0.9
P/S
P/S
Price to Sales
0.9
vs History
34
vs Industry
52
Median 3Y
0.8
Median 5Y
0.9
Industry
1.2
Forward
0.9
More Details
22.3
P/E
P/E
Price to Earnings
22.3
vs History
60
vs Industry
19
Median 3Y
24.7
Median 5Y
23.8
Industry
15.9
Forward
19.7
More Details
11.9
P/OCF
P/OCF
Price to OCF
11.9
vs History
38
vs Industry
29
Median 3Y
9.7
Median 5Y
10.7
Industry
9.6
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
24
Median 3Y
18.8
Median 5Y
1.8
Industry
16
More Details
5.2
P/B
P/B
Price to Book Value
5.2
vs History
68
vs Industry
9
Median 3Y
5.4
Median 5Y
5.4
Industry
1.6
More Details
0.9
EV/S
EV/S
Enterprise Value to Sales
0.9
vs History
55
vs Industry
53
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
57
vs Industry
69
Median 3Y
1.6
Median 5Y
1.6
Industry
4.2
More Details
8.1
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
8.1
vs History
69
vs Industry
33
Median 3Y
8.6
Median 5Y
9.2
Industry
8.2
Forward
7.8
More Details
11.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
11.6
vs History
57
vs Industry
32
Median 3Y
13.1
Median 5Y
12.2
Industry
11.9
Forward
11.1
More Details
12.2
EV/OCF
EV/OCF
Enterprise Value to OCF
12.2
vs History
46
vs Industry
29
Median 3Y
11.1
Median 5Y
11.9
Industry
10.1
More Details
20
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
20
vs History
39
vs Industry
17
Median 3Y
17.7
Median 5Y
17.7
Industry
13.7
More Details
2.6
EV/IC
EV/IC
Enterprise Value to IC
2.6
vs History
3
vs Industry
17
Median 3Y
2.1
Median 5Y
1.9
Industry
1.2
More Details

Multiples Across Competitors

DOC Competitors Multiples
Do & Co AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
AT
Do & Co AG
VSE:DOC
2.1B EUR 0.9 22.3 8.1 11.6
US
Cintas Corp
NASDAQ:CTAS
87.8B USD 8.7 49.6 32 38.8
US
Copart Inc
NASDAQ:CPRT
47.2B USD 10.3 31.9 23 26
AU
Brambles Ltd
ASX:BXB
32B AUD 3.1 24.9 17.2 17.2
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.7B CAD 4.5 51.7 15.7 28.2
FR
Spie SA
PAR:SPIE
8B EUR 0.8 29.2 10.4 17.3
US
Aurora Innovation Inc
NASDAQ:AUR
9B USD 0 -11.4 -10 -9.8
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
628B INR 13.4 47.8 38.9 40.2
FR
Elis SA
PAR:ELIS
5.8B EUR 1.3 17.2 5.4 14
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.8 12.8 16
UK
HomeServe PLC
LSE:HSV
4B GBP 2.6 29.9 13.7 21.1
P/E Multiple
Earnings Growth PEG
AT
D
Do & Co AG
VSE:DOC
Average P/E: 32.4
22.3
14%
1.6
US
Cintas Corp
NASDAQ:CTAS
49.6
12%
4.1
US
Copart Inc
NASDAQ:CPRT
31.9
12%
2.7
AU
Brambles Ltd
ASX:BXB
24.9
10%
2.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
51.7
35%
1.5
FR
Spie SA
PAR:SPIE
29.2
26%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -11.4 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
47.8
12%
4
FR
Elis SA
PAR:ELIS
17.2
16%
1.1
US
I
IAA Inc
F:3NI
19.8
N/A N/A
UK
HomeServe PLC
LSE:HSV
29.9
22%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AT
D
Do & Co AG
VSE:DOC
Average EV/EBITDA: 17.7
8.1
8%
1
US
Cintas Corp
NASDAQ:CTAS
32
11%
2.9
US
Copart Inc
NASDAQ:CPRT
23
14%
1.6
AU
Brambles Ltd
ASX:BXB
17.2
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
15.7
3%
5.2
FR
Spie SA
PAR:SPIE
10.4
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
38.9
14%
2.8
FR
Elis SA
PAR:ELIS
5.4
6%
0.9
US
I
IAA Inc
F:3NI
12.8
N/A N/A
UK
HomeServe PLC
LSE:HSV
13.7
11%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AT
D
Do & Co AG
VSE:DOC
Average EV/EBIT: 23
11.6
10%
1.2
US
Cintas Corp
NASDAQ:CTAS
38.8
12%
3.2
US
Copart Inc
NASDAQ:CPRT
26
13%
2
AU
Brambles Ltd
ASX:BXB
17.2
8%
2.2
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
28.2
6%
4.7
FR
Spie SA
PAR:SPIE
17.3
15%
1.2
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.8 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
40.2
14%
2.9
FR
Elis SA
PAR:ELIS
14
10%
1.4
US
I
IAA Inc
F:3NI
16
N/A N/A
UK
HomeServe PLC
LSE:HSV
21.1
17%
1.2

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 266,200+ value investors using Alpha Spread
Create 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

© 2025 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.