Company Valuation: DocGo Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 935.6 724 580.8 432.7 85.86 66.15 -
Change - -22.62% -19.79% -25.5% -80.16% -22.95% -
Enterprise Value (EV) 1 935.6 724 554.5 383.5 46.3 41.65 51.51
Change - -22.62% -23.42% -30.83% -87.93% -10.03% 23.66%
P/E 37.4x 20.8x 93.2x 23.6x -0.48x -1.94x -3.01x
PBR - - 1.93x 1.37x 0.69x 0.65x 0.76x
PEG - 0.6x -1.1x 0x 0x 0x 0.1x
Capitalization / Revenue 2.94x 1.64x 0.93x 0.7x 0.27x 0.22x 0.2x
EV / Revenue 2.94x 1.64x 0.89x 0.62x 0.14x 0.14x 0.16x
EV / EBITDA 37.3x 17.5x 10.3x 6.36x -1.62x -4.26x 6.7x
EV / EBIT 60.9x 33.2x 36.8x 13.4x -0.52x -1.03x -2.06x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 3 - - - - - - -
Rate of return - - - - - - -
EPS 3 0.9182 1.249 0.2204 0.6611 -6.759 -1.267 -0.8172
Distribution rate - - - - - - -
Net sales 1 318.7 440.5 624.3 616.6 322.2 305.1 325.3
EBITDA 1 25.1 41.3 54 60.3 -28.6 -9.781 7.688
EBIT 1 15.36 21.83 15.05 28.69 -89.16 -40.6 -25.06
Net income 1 23.74 34.58 6.858 19.99 -182.4 -34.22 -23.05
Net Debt 1 - - -26.32 -49.19 -39.57 -24.5 -14.64
Reference price 3 34.343 25.968 20.533 15.574 3.224 2.460 2.460
Nbr of stocks (in thousands) 100,069 102,411 103,896 102,051 97,813 98,778 -
Announcement Date 3/14/22 3/13/23 2/28/24 2/27/25 3/16/26 - -
1AED in Million2USD in Million3AED
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-1.68x0.11x-3.36x-.--% 57.37M
35.64x0.89x16.35x-.--% 12.06B
18.96x1.32x10.22x-.--% 2.14B
33.63x - - - 1.33B
13.24x0.82x3.9x-.--% 192M
8.16x0.87x4.58x5.85% 68.35M
Average 17.99x 0.80x 6.34x 1.17% 2.64B
Weighted average by Cap. 32.70x 0.95x 15.15x 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.