Switch theme
Sign up to access all valuation multiples
DO & Co AG is a gourmet entertainment company with its primary business in Austria. The company operates restaurants, bars, and hotels and provides international catering and airline catering services. The company is active in three main divisions: airline catering, international events catering, and restaurants, lounges and hotel. The airline division is the primary source of revenue. This segment consists of providing fresh meals for passengers across multiple airlines, such as Austrian Airlines, Turkish Airlines, African Airways, and Oman Air. The international event catering division consists of managing the menu and providing food for sporting events worldwide.
1981
13.3K+
LTM Revenue $2.4B
LTM EBITDA $266M
$1.7B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
DO & CO has a last 12-month revenue of $2.4B and a last 12-month EBITDA of $266M.
In the most recent fiscal year, DO & CO achieved revenue of $2.0B and an EBITDA of $211M.
DO & CO expects next 12-month revenue of XXX and NTM EBITDA of XXX
See DO & CO valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $1.5B | $2.0B | XXX | XXX | XXX |
| Gross Profit | $160M | $370M | XXX | XXX | XXX |
| Gross Margin | 10% | 19% | XXX | XXX | XXX |
| EBITDA | $136M | $211M | XXX | XXX | XXX |
| EBITDA Margin | 9% | 11% | XXX | XXX | XXX |
| Net Profit | $11.8M | $36.1M | XXX | XXX | XXX |
| Net Margin | 1% | 2% | XXX | XXX | XXX |
| Net Debt | $170M | $110M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, DO & CO's stock price is EUR 133 (or $143).
DO & CO has current market cap of EUR 1.5B (or $1.6B), and EV of EUR 1.6B (or $1.7B).
See DO & CO trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $1.7B | $1.6B | XXX | XXX | XXX | XXX | $10.54 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, DO & CO has market cap of $1.6B and EV of $1.7B.
DO & CO's trades at 0.7x LTM EV/Revenue multiple, and 6.5x LTM EBITDA.
Analysts estimate DO & CO's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for DO & CO and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $1.7B | XXX | XXX | XXX |
| EV/Revenue | 0.8x | XXX | XXX | XXX |
| EV/EBITDA | 6.9x | XXX | XXX | XXX |
| P/E | 17.1x | XXX | XXX | XXX |
| P/E/Growth | 1.0x | XXX | XXX | XXX |
| EV/FCF | 15.9x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpDO & CO's NTM/LTM revenue growth is 7%
DO & CO's revenue per employee for the last fiscal year averaged $0.1M, while opex per employee averaged $27K for the same period.
Over next 12 months, DO & CO's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate DO & CO's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for DO & CO and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 28% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 11% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 55% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 18% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.1M | XXX | XXX | XXX | XXX |
| Opex per Employee | $27K | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 3% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 19% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Abu Dhabi Aviation | XXX | XXX | XXX | XXX | XXX | XXX |
| Ferrovial | XXX | XXX | XXX | XXX | XXX | XXX |
| Athens International | XXX | XXX | XXX | XXX | XXX | XXX |
| Airports Of Thailand | XXX | XXX | XXX | XXX | XXX | XXX |
| GMR Airports | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
DO & CO acquired XXX companies to date.
Last acquisition by DO & CO was XXXXXXXX, XXXXX XXXXX XXXXXX . DO & CO acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was DO & CO founded? | DO & CO was founded in 1981. |
| Where is DO & CO headquartered? | DO & CO is headquartered in Austria. |
| How many employees does DO & CO have? | As of today, DO & CO has 13.3K+ employees. |
| Is DO & CO publicy listed? | Yes, DO & CO is a public company listed on WBO. |
| What is the stock symbol of DO & CO? | DO & CO trades under DOC ticker. |
| When did DO & CO go public? | DO & CO went public in 1998. |
| Who are competitors of DO & CO? | Similar companies to DO & CO include e.g. Abu Dhabi Aviation, Ferrovial, Athens International, Airports Of Thailand. |
| What is the current market cap of DO & CO? | DO & CO's current market cap is $1.6B |
| What is the current revenue of DO & CO? | DO & CO's last 12-month revenue is $2.4B. |
| What is the current EBITDA of DO & CO? | DO & CO's last 12-month EBITDA is $266M. |
| What is the current EV/Revenue multiple of DO & CO? | Current revenue multiple of DO & CO is 0.7x. |
| What is the current EV/EBITDA multiple of DO & CO? | Current EBITDA multiple of DO & CO is 6.5x. |
| What is the current revenue growth of DO & CO? | DO & CO revenue growth between 2023 and 2024 was 28%. |
| Is DO & CO profitable? | Yes, DO & CO is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
