The Discounted Cash Flow (DCF) valuation of DO & CO AG (DOC.VI) is 151.64 EUR. With the latest stock price at 186.00 EUR, the upside of DO & CO AG based on DCF is -18.5%.
Based on the latest price of 186.00 EUR and our DCF valuation, DO & CO AG (DOC.VI) is a sell. selling DOC.VI stocks now will result in a potential gain of 18.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 8.9% | 7.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 90.25 - 410.80 | 151.64 |
| Upside | -51.5% - 120.9% | -18.5% |