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 35.83 - -
Change - -22.62% -19.79% -25.5% -80.16% -58.27% - -
Enterprise Value (EV) 1 935.6 724 554.5 383.5 46.3 20.69 29.89 35.83
Change - -22.62% -23.42% -30.83% -87.93% -55.31% 44.48% 19.88%
P/E 37.4x 20.8x 93.2x 23.6x -0.48x -0.71x -1.34x -1.13x
PBR - - 1.93x 1.37x 0.69x 0.4x - -
PEG - 0.6x -1.1x 0x 0x 0x 0x -0.1x
Capitalization / Revenue 2.94x 1.64x 0.93x 0.7x 0.27x 0.12x 0.11x 0.11x
EV / Revenue 2.94x 1.64x 0.89x 0.62x 0.14x 0.07x 0.09x 0.11x
EV / EBITDA 37.3x 17.5x 10.3x 6.36x -1.62x -0.97x 61.9x -5.52x
EV / EBIT 60.9x 33.2x 36.8x 13.4x -0.52x -0.37x -1.17x -
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 -55.78 -25.64 -
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 34.343 25.968 20.533 15.574 3.224 1.330 1.330 1.330
Nbr of stocks (in thousands) 100,069 102,411 103,896 102,051 97,813 98,928 - -
Announcement Date 14/03/22 13/03/23 28/02/24 27/02/25 16/03/26 - - -
1AED in Million2USD in Million3AED
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-0.71x0.07x-0.97x-.--% 35.83M
34.34x0.86x15.84x-.--% 11.64B
18.62x1.3x10.04x-.--% 2.1B
34.93x - - - 1.38B
12x0.79x3.75x-.--% 172M
8.51x0.89x4.7x5.58% 69.17M
Average 17.95x 0.78x 6.67x 1.12% 2.57B
Weighted average by Cap. 31.80x 0.93x 14.73x 0.03%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

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