As of 2025-05-15, the Intrinsic Value of DO & CO AG (DOC.VI) is 174.41 EUR. This DOC.VI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 164.80 EUR, the upside of DO & CO AG is 5.80%.
The range of the Intrinsic Value is 106.93 - 423.07 EUR
Based on its market price of 164.80 EUR and our intrinsic valuation, DO & CO AG (DOC.VI) is undervalued by 5.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 106.93 - 423.07 | 174.41 | 5.8% |
| DCF (Growth 10y) | 202.71 - 751.89 | 320.49 | 94.5% |
| DCF (EBITDA 5y) | 106.16 - 167.62 | 128.09 | -22.3% |
| DCF (EBITDA 10y) | 163.29 - 260.10 | 199.03 | 20.8% |
| Fair Value | 196.43 - 196.43 | 196.43 | 19.19% |
| P/E | 103.71 - 178.87 | 142.70 | -13.4% |
| EV/EBITDA | 73.69 - 149.14 | 105.24 | -36.1% |
| EPV | 101.19 - 153.86 | 127.53 | -22.6% |
| DDM - Stable | 72.05 - 293.46 | 182.75 | 10.9% |
| DDM - Multi | 116.36 - 375.07 | 178.41 | 8.3% |
| Market Cap (mil) | 1,809.50 |
| Beta | 1.47 |
| Outstanding shares (mil) | 10.98 |
| Enterprise Value (mil) | 1,976.28 |
| Market risk premium | 5.68% |
| Cost of Equity | 8.02% |
| Cost of Debt | 4.25% |
| WACC | 6.99% |