Do & Co AG
VSE:DOC
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:
Valuation History
Do & Co AG
Fundamental Analysis

Revenue & Expenses Breakdown
Do & Co AG
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 |
Free Cash Flow Analysis
Do & Co AG
EUR | |
Free Cash Flow | EUR |
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
|
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.
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.
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
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.
Dividends
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?
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%.