Company Valuation: DocGo Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 935.6 724 580.8 432.7 85.86 24.43 - -
Change - -22.62% -19.79% -25.5% -80.16% -71.55% - -
Enterprise Value (EV) 1 935.6 724 554.5 383.5 46.3 9.281 18.48 24.43
Change - -22.62% -23.42% -30.83% -87.93% -79.95% 99.13% 32.15%
P/E 37.4x 20.8x 93.2x 23.6x -0.48x -0.49x -0.91x -0.77x
PBR - - 1.93x 1.37x 0.69x 0.27x - -
PEG - 0.6x -1.1x 0x 0x 0x 0x -0x
Capitalization / Revenue 2.94x 1.64x 0.93x 0.7x 0.27x 0.08x 0.07x 0.07x
EV / Revenue 2.94x 1.64x 0.89x 0.62x 0.14x 0.03x 0.06x 0.07x
EV / EBITDA 37.3x 17.5x 10.3x 6.36x -1.62x -0.44x 38.3x -3.76x
EV / EBIT 60.9x 33.2x 36.8x 13.4x -0.52x -0.16x -0.6x -0.65x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 3 - - - - - - - -
Rate of return - - - - - - - -
EPS 3 0.9182 1.249 0.2204 0.6611 -6.759 -1.864 -0.9915 -1.175
Distribution rate - - - - - - - -
Net sales 1 318.7 440.5 624.3 616.6 322.2 306.5 325.8 337.2
EBITDA 1 25.1 41.3 54 60.3 -28.6 -21.26 0.4829 -6.492
EBIT 1 15.36 21.83 15.05 28.69 -89.16 -56.42 -30.67 -37.51
Net income 1 23.74 34.58 6.858 19.99 -182.4 -49.24 -26.6 -30.31
Net Debt 1 - - -26.32 -49.19 -39.57 -15.14 -5.943 -
Reference price 3 34.3425 25.9681 20.5332 15.5735 3.2243 0.9069 0.9069 0.9069
Nbr of stocks (in thousands) 100,069 102,411 103,896 102,051 97,813 98,928 - -
Announcement Date 14/3/22 13/3/23 28/2/24 27/2/25 16/3/26 - - -
1AED in Million2USD in Million3AED
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-0.54x0.04x-0.56x-.--% 27.02M
13.14x0.4x8.38x2.94% 116B
15.8x1.95x9.7x0.65% 104B
-303.77x21.22x-358.78x-.--% 62.85B
27.2x2.37x13.44x0.79% 29.89B
14.24x1.55x9.39x2.48% 29.55B
24.5x2.72x13.79x1.31% 27.83B
8.22x1.46x6.64x-.--% 21.79B
30.62x5.47x22.33x2.28% 20.66B
30.69x2.86x12.88x1.46% 17.09B
Average -13.99x 4.00x -26.28x 1.19% 42.87B
Weighted average by Cap. -29.59x 4.59x -43.59x 1.43%

Y-o-Y evolution of P/E

Valuation ratios - P/E - DocGo Inc.

Historical PBR trend

Valuation ratios - PBR - DocGo Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - DocGo Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - DocGo Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - DocGo Inc.
  1. Stock Market
  2. Stocks
  3. DCGO Stock
  4. Valuation DocGo Inc.