Company Valuation: DocCheck AG

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 117.7 155.5 73.24 46.43 42.37 62.41
Change - 32.16% -52.91% -36.61% -8.74% 47.31%
Enterprise Value (EV) 1 98.51 134.9 58.5 29.8 22.26 44.82
Change - 36.9% -56.62% -49.05% -25.32% 101.35%
P/E 12.9x 13.7x 11.7x 20.4x 8.03x 11.7x
PBR 3.8x 4.17x 1.9x 1.24x 1.06x 1.5x
PEG - 0.6x -0.3x -0.3x 0x 12.17x
Capitalization / Revenue 1.87x 1.81x 1.2x 0.87x 0.79x 1.13x
EV / Revenue 1.56x 1.57x 0.96x 0.56x 0.41x 0.81x
EV / EBITDA 6.88x 7.57x 5.62x 4.06x 2.85x 4.94x
EV / EBIT 7.42x 8.22x 6.68x 8.79x 3.54x 6.04x
EV / FCF 12.8x 22.2x -31.6x 4.61x 3.62x 31.6x
FCF Yield 7.79% 4.5% -3.17% 21.7% 27.7% 3.16%
Dividend per Share 2 1 1 0.75 0.5 0.75 1
Rate of return 4.27% 3.24% 5.15% 5.46% 8.98% 8.13%
EPS 2 1.82 2.25 1.24 0.4483 1.04 1.05
Distribution rate 54.9% 44.4% 60.5% 112% 72.1% 95.2%
Net sales 1 63.1 85.92 60.9 53.41 53.79 55.32
EBITDA 1 14.32 17.81 10.4 7.332 7.819 9.076
EBIT 1 13.27 16.4 8.761 3.389 6.287 7.415
Net income 1 9.202 11.4 6.29 2.271 5.283 5.334
Net Debt 1 -19.19 -20.69 -14.75 -16.62 -20.11 -17.59
Reference price 2 23.40 30.90 14.55 9.15 8.35 12.30
Nbr of stocks (in thousands) 5,030 5,034 5,034 5,074 5,074 5,074
Announcement Date 16/4/21 14/4/22 14/4/23 11/4/24 10/4/25 9/4/26
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 64.78M
13.77x0.41x8.66x2.81% 121B
14.42x1.81x9.05x0.73% 92.43B
13.75x1.5x9.06x2.6% 29.44B
23.13x2.58x13.08x1.44% 25.94B
31.55x5.73x23.81x2.21% 21.46B
8.01x1.43x6.52x-.--% 21.23B
17.29x1.58x7.97x4.57% 16.07B
13.24x0.98x5.49x3.71% 11.82B
12.46x1.58x7.67x0.92% 11.58B
Average 16.40x 1.96x 10.15x 2.11% 35.11B
Weighted average by Cap. 15.47x 1.53x 9.75x 1.98%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. AJ91 Stock
  4. Valuation DocCheck AG
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!