D

Do & Co AG
VSE:DOC

Watchlist Manager
Do & Co AG
VSE:DOC
Watchlist
Price: 167 EUR Market Closed
Market Cap: 1.8B EUR

Intrinsic Value

The intrinsic value of one DOC stock under the Base Case scenario is 239.15 EUR. Compared to the current market price of 167 EUR, Do & Co AG is Undervalued by 30%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

DOC Intrinsic Value
239.15 EUR
Undervaluation 30%
Intrinsic Value
Price
D
Worst Case
Base Case
Best Case

Valuation History
Do & Co AG

Valuation History Unavailable

Historical valuation for DOC cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%
Compare DOC to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about DOC?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Do & Co AG
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Do & Co AG

Current Assets 575.1m
Cash & Short-Term Investments 187.1m
Receivables 307.9m
Other Current Assets 80.1m
Non-Current Assets 642.4m
Long-Term Investments 8.2m
PP&E 551.1m
Intangibles 23.6m
Other Non-Current Assets 59.6m
Efficiency

Free Cash Flow Analysis
Do & Co AG

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Do & Co AG

Revenue
2.3B EUR
Cost of Revenue
-948.6m EUR
Gross Profit
1.3B EUR
Operating Expenses
-1.2B EUR
Operating Income
182.9m EUR
Other Expenses
-90.4m EUR
Net Income
92.4m EUR
Fundamental Scores

DOC Profitability Score
Profitability Due Diligence

Do & Co AG's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Positive Gross Profit
Positive 3-Year Average ROE
ROIC is Increasing
65/100
Profitability
Score

Do & Co AG's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

DOC Solvency Score
Solvency Due Diligence

Do & Co AG's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Positive Net Debt
61/100
Solvency
Score

Do & Co AG's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DOC Price Targets Summary
Do & Co AG

Wall Street analysts forecast DOC stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for DOC is 209.53 EUR with a low forecast of 168.67 EUR and a high forecast of 236.25 EUR.

Lowest
Price Target
168.67 EUR
1% Upside
Average
Price Target
209.53 EUR
25% Upside
Highest
Price Target
236.25 EUR
41% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for DOC is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one DOC stock?

The intrinsic value of one DOC stock under the Base Case scenario is 239.15 EUR.

Is DOC stock undervalued or overvalued?

Compared to the current market price of 167 EUR, Do & Co AG is Undervalued by 30%.

Back to Top