D

Do & Co AG
VSE:DOC

Watchlist Manager
Do & Co AG
VSE:DOC
Watchlist
Price: 169.4 EUR -1.4% Market Closed
Market Cap: €1.9B

Multiples-Based Value

The Multiples-Based Value of one DOC stock under the Base Case scenario is 227.67 EUR. Compared to the current market price of 169.4 EUR, Do & Co AG is Undervalued by 26%.

Multiples-Based 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 Multiples-Based Value
Base Case
227.67 EUR
Undervaluation 26%
Multiples-Based 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
1.9B EUR 0.8 17.9 6.2 8.7
US
Cintas Corp
NASDAQ:CTAS
67.5B USD 6.3 35.7 23.3 28
US
Copart Inc
NASDAQ:CPRT
31.8B USD 6.9 20.4 14 15.9
AU
Brambles Ltd
ASX:BXB
30.2B AUD 3.1 22.2 16.4 16.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
25B CAD 4.1 48.7 16.8 27.8
US
RB Global Inc
F:J1F
15.4B EUR 3.9 47.2 16.4 27
FR
Spie SA
PAR:SPIE
7.4B EUR 0.7 42 8.1 14.3
US
Aurora Innovation Inc
NASDAQ:AUR
8.2B USD 2 733.2 -10 -8 -7.7
FR
Elis SA
PAR:ELIS
5.7B EUR 1.2 15.4 5.1 13.4
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.8 12.8 16.1
DK
Iss A/S
CSE:ISS
36.9B DKK 0.4 14.4 8.2 11.4
P/S Multiple
Revenue Growth P/S to Growth
AT
D
Do & Co AG
VSE:DOC
Average P/S: 251.2
0.8
9%
0.1
US
Cintas Corp
NASDAQ:CTAS
6.3
9%
0.7
US
Copart Inc
NASDAQ:CPRT
6.9
5%
1.4
AU
Brambles Ltd
ASX:BXB
3.1
6%
0.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4.1
10%
0.4
US
RB Global Inc
F:J1F
3.9
10%
0.4
FR
Spie SA
PAR:SPIE
0.7
5%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
2 733.2
513%
5.3
FR
Elis SA
PAR:ELIS
1.2
5%
0.2
US
I
IAA Inc
F:3NI
2.8
N/A N/A
DK
Iss A/S
CSE:ISS
0.4
5%
0.1
P/E Multiple
Earnings Growth PEG
AT
D
Do & Co AG
VSE:DOC
Average P/E: 28.4
17.9
16%
1.1
US
Cintas Corp
NASDAQ:CTAS
35.7
11%
3.2
US
Copart Inc
NASDAQ:CPRT
20.4
5%
4.1
AU
Brambles Ltd
ASX:BXB
22.2
10%
2.2
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
48.7
48%
1
US
RB Global Inc
F:J1F
47.2
48%
1
FR
Spie SA
PAR:SPIE
42
N/A N/A
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10 N/A N/A
FR
Elis SA
PAR:ELIS
15.4
15%
1
US
I
IAA Inc
F:3NI
19.8
N/A N/A
DK
Iss A/S
CSE:ISS
14.4
17%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AT
D
Do & Co AG
VSE:DOC
Average EV/EBITDA: 12.7
6.2
12%
0.5
US
Cintas Corp
NASDAQ:CTAS
23.3
10%
2.3
US
Copart Inc
NASDAQ:CPRT
14
5%
2.8
AU
Brambles Ltd
ASX:BXB
16.4
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
16.8
17%
1
US
RB Global Inc
F:J1F
16.4
17%
1
FR
Spie SA
PAR:SPIE
8.1
N/A N/A
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8 N/A N/A
FR
Elis SA
PAR:ELIS
5.1
7%
0.7
US
I
IAA Inc
F:3NI
12.8
N/A N/A
DK
Iss A/S
CSE:ISS
8.2
6%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AT
D
Do & Co AG
VSE:DOC
Average EV/EBIT: 17.9
8.7
13%
0.7
US
Cintas Corp
NASDAQ:CTAS
28
11%
2.5
US
Copart Inc
NASDAQ:CPRT
15.9
5%
3.2
AU
Brambles Ltd
ASX:BXB
16.4
10%
1.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.8
24%
1.2
US
RB Global Inc
F:J1F
27
24%
1.1
FR
Spie SA
PAR:SPIE
14.3
14%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.7 N/A N/A
FR
Elis SA
PAR:ELIS
13.4
11%
1.2
US
I
IAA Inc
F:3NI
16.1
N/A N/A
DK
Iss A/S
CSE:ISS
11.4
8%
1.4
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett