D

Do & Co AG
VSE:DOC

Watchlist Manager
Do & Co AG
VSE:DOC
Watchlist
Price: 195 EUR 1.35% Market Closed
Market Cap: €2.1B

Relative Value

The Relative Value of one DOC stock under the Base Case scenario is 223.89 EUR. Compared to the current market price of 195 EUR, Do & Co AG is Undervalued by 13%.

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
223.89 EUR
Undervaluation 13%
Relative Value
Price
D
Worst Case
Base Case
Best Case

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 21.4 7.8 11
US
Cintas Corp
NASDAQ:CTAS
78B USD 7.2 41.2 26.9 32.3
US
Copart Inc
NASDAQ:CPRT
38.7B USD 8.3 24.3 17.3 19.5
AU
Brambles Ltd
ASX:BXB
32.1B AUD 3.4 24.9 17.6 17.6
US
RB Global Inc
F:J1F
18.2B EUR 4.7 54.9 20.7 30.2
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
29.2B CAD 4.8 55.3 20.9 30.5
FR
Spie SA
PAR:SPIE
8.1B EUR 0.8 40.5 10.3 17.1
US
Aurora Innovation Inc
NASDAQ:AUR
8.3B USD 4 165.1 -10.4 -8.4 -8.2
FR
Elis SA
PAR:ELIS
6.1B EUR 1.3 16 5.6 14.3
DK
Iss A/S
CSE:ISS
42.5B DKK 0.5 15.5 8.1 11.1
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.9 12.8 16.1
P/S Multiple
Revenue Growth P/S to Growth
AT
D
Do & Co AG
VSE:DOC
Average P/S: 381.8
0.9
9%
0.1
US
Cintas Corp
NASDAQ:CTAS
7.2
8%
0.9
US
Copart Inc
NASDAQ:CPRT
8.3
6%
1.4
AU
Brambles Ltd
ASX:BXB
3.4
6%
0.6
US
RB Global Inc
F:J1F
4.7
5%
0.9
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4.8
5%
1
FR
Spie SA
PAR:SPIE
0.8
6%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
4 165.1
N/A N/A
FR
Elis SA
PAR:ELIS
1.3
5%
0.3
DK
Iss A/S
CSE:ISS
0.5
4%
0.1
US
I
IAA Inc
F:3NI
2.8
N/A N/A
P/E Multiple
Earnings Growth PEG
AT
D
Do & Co AG
VSE:DOC
Average P/E: 31.4
21.4
16%
1.3
US
Cintas Corp
NASDAQ:CTAS
41.2
11%
3.7
US
Copart Inc
NASDAQ:CPRT
24.3
6%
4
AU
Brambles Ltd
ASX:BXB
24.9
10%
2.5
US
RB Global Inc
F:J1F
54.9
35%
1.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
55.3
35%
1.6
FR
Spie SA
PAR:SPIE
40.5
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10.4 N/A N/A
FR
Elis SA
PAR:ELIS
16
15%
1.1
DK
Iss A/S
CSE:ISS
15.5
14%
1.1
US
I
IAA Inc
F:3NI
19.9
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AT
D
Do & Co AG
VSE:DOC
Average EV/EBITDA: 14.8
7.8
11%
0.7
US
Cintas Corp
NASDAQ:CTAS
26.9
10%
2.7
US
Copart Inc
NASDAQ:CPRT
17.3
7%
2.5
AU
Brambles Ltd
ASX:BXB
17.6
27%
0.7
US
RB Global Inc
F:J1F
20.7
11%
1.9
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
20.9
11%
1.9
FR
Spie SA
PAR:SPIE
10.3
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.4 N/A N/A
FR
Elis SA
PAR:ELIS
5.6
6%
0.9
DK
Iss A/S
CSE:ISS
8.1
6%
1.3
US
I
IAA Inc
F:3NI
12.8
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AT
D
Do & Co AG
VSE:DOC
Average EV/EBIT: 20
11
13%
0.8
US
Cintas Corp
NASDAQ:CTAS
32.3
11%
2.9
US
Copart Inc
NASDAQ:CPRT
19.5
7%
2.8
AU
Brambles Ltd
ASX:BXB
17.6
9%
2
US
RB Global Inc
F:J1F
30.2
9%
3.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
30.5
9%
3.4
FR
Spie SA
PAR:SPIE
17.1
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.2 N/A N/A
FR
Elis SA
PAR:ELIS
14.3
10%
1.4
DK
Iss A/S
CSE:ISS
11.1
7%
1.6
US
I
IAA Inc
F:3NI
16.1
N/A N/A