D

Do & Co AG
VSE:DOC

Watchlist Manager
Do & Co AG
VSE:DOC
Watchlist
Price: 188.8 EUR -3.38% Market Closed
Market Cap: 2.1B EUR

Relative Value

The Relative Value of one DOC stock under the Base Case scenario is 272.54 EUR. Compared to the current market price of 188.8 EUR, Do & Co AG is Undervalued by 31%.

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
272.54 EUR
Undervaluation 31%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
39
vs Industry
52
Median 3Y
0.8
Median 5Y
0.9
Industry
1.2
Forward
0.8
vs History
66
vs Industry
19
Median 3Y
23.9
Median 5Y
24.1
Industry
16.6
Forward
17.8
vs History
47
vs Industry
29
Median 3Y
9.7
Median 5Y
11.1
Industry
10.1
vs History
vs Industry
24
Median 3Y
16.4
Median 5Y
1.2
Industry
16.7
vs History
71
vs Industry
9
Median 3Y
5.3
Median 5Y
5.5
Industry
1.7
vs History
58
vs Industry
53
Median 3Y
0.9
Median 5Y
1
Industry
1.5
Forward
0.8
vs History
61
vs Industry
69
Median 3Y
1.6
Median 5Y
1.7
Industry
4.2
vs History
74
vs Industry
33
Median 3Y
8.3
Median 5Y
9
Industry
8.5
Forward
6.8
vs History
63
vs Industry
32
Median 3Y
12.4
Median 5Y
12.4
Industry
12.6
Forward
9.4
vs History
55
vs Industry
29
Median 3Y
10.9
Median 5Y
11.9
Industry
10.9
vs History
52
vs Industry
17
Median 3Y
16.6
Median 5Y
17.6
Industry
15.1
vs History
6
vs Industry
17
Median 3Y
2.2
Median 5Y
2
Industry
1.2

Multiples Across Competitors

DOC Competitors Multiples
Do & Co AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AT
Do & Co AG
VSE:DOC
2.1B EUR 0.9 20.6 7.6 10.7
US
Cintas Corp
NASDAQ:CTAS
75.6B USD 7.2 40.9 26.6 32.2
US
Copart Inc
NASDAQ:CPRT
37.4B USD 8 23.5 16.6 18.7
AU
Brambles Ltd
ASX:BXB
31.4B AUD 3.1 23.3 16.6 16.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.6B CAD 4.3 49.3 18.8 27.5
FR
Spie SA
PAR:SPIE
7.8B EUR 0.8 38.5 10 16.6
US
Aurora Innovation Inc
NASDAQ:AUR
8.5B USD 4 236.4 -10.6 -8.6 -8.4
FR
Elis SA
PAR:ELIS
5.4B EUR 1.2 14.6 5.2 13.3
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
539.4B INR 11.2 39.3 31.6 32.6
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.8 12.8 16
DK
Iss A/S
CSE:ISS
35.9B DKK 0.4 13.2 6.9 9.5
P/E Multiple
Earnings Growth PEG
AT
D
Do & Co AG
VSE:DOC
Average P/E: 28.3
20.6
16%
1.3
US
Cintas Corp
NASDAQ:CTAS
40.9
11%
3.7
US
Copart Inc
NASDAQ:CPRT
23.5
6%
3.9
AU
Brambles Ltd
ASX:BXB
23.3
10%
2.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
49.3
35%
1.4
FR
Spie SA
PAR:SPIE
38.5
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10.6 N/A N/A
FR
Elis SA
PAR:ELIS
14.6
15%
1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
39.3
13%
3
US
I
IAA Inc
F:3NI
19.8
N/A N/A
DK
Iss A/S
CSE:ISS
13.2
13%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AT
D
Do & Co AG
VSE:DOC
Average EV/EBITDA: 15.3
7.6
11%
0.7
US
Cintas Corp
NASDAQ:CTAS
26.6
10%
2.7
US
Copart Inc
NASDAQ:CPRT
16.6
7%
2.4
AU
Brambles Ltd
ASX:BXB
16.6
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
18.8
10%
1.9
FR
Spie SA
PAR:SPIE
10
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.6 N/A N/A
FR
Elis SA
PAR:ELIS
5.2
6%
0.9
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
31.6
14%
2.3
US
I
IAA Inc
F:3NI
12.8
N/A N/A
DK
Iss A/S
CSE:ISS
6.9
6%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AT
D
Do & Co AG
VSE:DOC
Average EV/EBIT: 19.4
10.7
12%
0.9
US
Cintas Corp
NASDAQ:CTAS
32.2
11%
2.9
US
Copart Inc
NASDAQ:CPRT
18.7
7%
2.7
AU
Brambles Ltd
ASX:BXB
16.6
9%
1.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.5
9%
3.1
FR
Spie SA
PAR:SPIE
16.6
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.4 N/A N/A
FR
Elis SA
PAR:ELIS
13.3
10%
1.3
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
32.6
14%
2.3
US
I
IAA Inc
F:3NI
16
N/A N/A
DK
Iss A/S
CSE:ISS
9.5
7%
1.4