D

Do & Co AG
VSE:DOC

Watchlist Manager
Do & Co AG
VSE:DOC
Watchlist
Price: 167.4 EUR 0.24% Market Closed
Market Cap: 1.8B 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 167.4 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

0.8
P/S
P/S
Price to Sales
0.8
vs History
65
vs Industry
52
Median 3Y
0.8
Median 5Y
0.8
Industry
1.1
Forward
0.8
More Details
19.9
P/E
P/E
Price to Earnings
19.9
vs History
66
vs Industry
19
Median 3Y
24.8
Median 5Y
23.8
Industry
15.5
Forward
17.6
More Details
10.6
P/OCF
P/OCF
Price to OCF
10.6
vs History
47
vs Industry
29
Median 3Y
9.7
Median 5Y
10.5
Industry
9.3
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
24
Median 3Y
24.3
Median 5Y
1.8
Industry
15.4
More Details
4.6
P/B
P/B
Price to Book Value
4.6
vs History
77
vs Industry
9
Median 3Y
5.5
Median 5Y
5.4
Industry
1.6
More Details
0.8
EV/S
EV/S
Enterprise Value to Sales
0.8
vs History
85
vs Industry
53
Median 3Y
0.9
Median 5Y
1
Industry
1.4
Forward
0.8
More Details
1.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.4
vs History
85
vs Industry
69
Median 3Y
1.6
Median 5Y
1.6
Industry
4.1
More Details
7.2
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
7.2
vs History
82
vs Industry
33
Median 3Y
8.6
Median 5Y
9.2
Industry
8
Forward
6.9
More Details
10.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
10.3
vs History
66
vs Industry
32
Median 3Y
13.1
Median 5Y
12.2
Industry
11.7
Forward
9.9
More Details
10.9
EV/OCF
EV/OCF
Enterprise Value to OCF
10.9
vs History
58
vs Industry
29
Median 3Y
10.9
Median 5Y
11.3
Industry
10
More Details
17.9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
17.9
vs History
47
vs Industry
17
Median 3Y
17.7
Median 5Y
17.7
Industry
13.6
More Details
2.3
EV/IC
EV/IC
Enterprise Value to IC
2.3
vs History
9
vs Industry
17
Median 3Y
2.1
Median 5Y
1.9
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
Market Cap P/S P/E EV/EBITDA EV/EBIT
AT
Do & Co AG
VSE:DOC
1.8B EUR 0.8 19.9 7.2 10.3
US
Cintas Corp
NASDAQ:CTAS
88.3B USD 8.7 49.8 32.2 39
US
Copart Inc
NASDAQ:CPRT
46.3B USD 10.1 31.3 22.6 25.5
AU
Brambles Ltd
ASX:BXB
34B AUD 3.3 26.2 18.1 18.1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.6B CAD 4.5 51.1 15.6 27.9
US
Aurora Innovation Inc
NASDAQ:AUR
9.2B USD 0 -11.6 -10.3 -10
FR
Spie SA
PAR:SPIE
7.6B EUR 0.8 27.7 10 16.5
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
605.3B INR 12.9 46 37.4 38.7
FR
Elis SA
PAR:ELIS
5.6B EUR 1.2 16.5 5.3 13.6
US
IAA Inc
F:3NI
4.9B EUR 2.7 19.4 12.6 15.7
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: 31.8
19.9
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
49.8
12%
4.2
US
Copart Inc
NASDAQ:CPRT
31.3
12%
2.6
AU
Brambles Ltd
ASX:BXB
26.2
10%
2.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
51.1
35%
1.5
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -11.6 N/A N/A
FR
Spie SA
PAR:SPIE
27.7
26%
1.1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
46
12%
3.8
FR
Elis SA
PAR:ELIS
16.5
16%
1
US
I
IAA Inc
F:3NI
19.4
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: 17.5
7.2
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
32.2
11%
2.9
US
Copart Inc
NASDAQ:CPRT
22.6
14%
1.6
AU
Brambles Ltd
ASX:BXB
18.1
27%
0.7
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
15.6
3%
5.2
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10.3 N/A N/A
FR
Spie SA
PAR:SPIE
10
10%
1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
37.4
14%
2.7
FR
Elis SA
PAR:ELIS
5.3
6%
0.9
US
I
IAA Inc
F:3NI
12.6
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: 22.7
10.3
13%
0.8
US
Cintas Corp
NASDAQ:CTAS
39
12%
3.2
US
Copart Inc
NASDAQ:CPRT
25.5
13%
2
AU
Brambles Ltd
ASX:BXB
18.1
8%
2.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.9
6%
4.6
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10 N/A N/A
FR
Spie SA
PAR:SPIE
16.5
15%
1.1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
38.7
14%
2.8
FR
Elis SA
PAR:ELIS
13.6
10%
1.4
US
I
IAA Inc
F:3NI
15.7
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 262,900+ 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.