Valuation DocGo Inc.

Stocks

Market Closed - Nasdaq 07:00:00 31/10/26 am AEDT			5-day change	1st Jan Change
0.2469 ^USD	-9.59%		-8.99%	-71.87%

05/10	Hicuity Health, Inc. and Ambulnz Holdings, LLC Enter Into Amended And Restated Credit Agreement Providing Term Loan Facilities With $52,000,000 Continued And New Facilities Of $12,500,000, $12,500,000 And $25,000,000	CI
30/09	DocGo Inc. - Special Call

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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DOCGO INC.	-0.49x	0.03x	-0.44x	-.--%	24.43M
CVS HEALTH CORPORATION	13.15x	0.4x	8.38x	2.95%	115B
HCA HEALTHCARE, INC.	15.64x	1.89x	9.4x	0.66%	98.85B
NATERA, INC.	-288.65x	20.15x	-340.61x	-.--%	59.72B
LABCORP HOLDINGS INC.	26.7x	2.33x	13.23x	0.8%	29.34B
FRESENIUS SE & CO. KGAA	14.48x	1.57x	9.5x	2.44%	30.06B
QUEST DIAGNOSTICS INCORPORATED	24.39x	2.71x	13.74x	1.31%	27.71B
TENET HEALTHCARE CORPORATION	7.47x	1.47x	6.55x	-.--%	22B
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	30.62x	5.47x	22.33x	2.28%	20.66B
IHH HEALTHCARE	30.69x	2.86x	12.88x	1.46%	17.09B
Average	-12.60x	3.89x	-24.50x	1.19%	42.09B
Weighted average by Cap.	-26.04x	4.33x	-39.36x	1.45%