DCGO - NASDAQ

DocGo Inc.

DocGo Inc.

DCGOยทNASDAQ

$0.57

-4.1%
HealthcareMedical - Care Facilities

DocGo, Inc. provides mobile health and medical transportation services for various health care providers in the United States and the United Kingdom. The company's transportation services include emergency response services; and non-emergency transport services comprise ambulance and wheelchair transportation services. It also offers mobile health services through its platform that are performed at home and offices; COVID-19 testing; and event services, which include on-site healthcare support at sporting events and concerts. DocGo, Inc. was incorporated in 2015 and is headquartered in New York, New York.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$56.73M
EPS-1.8400
P/E Ratio-0.31
Earnings Date08/06/2026
DocGo Inc.

DocGo Inc. Fair Value Envelope

DCGO ยท NASDAQ

Our analysis suggests that DCGO has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $0.5743, this represents a potential HIDDEN relative to our calculated worth for DocGo Inc..

HIDDEN
Intrinsic Value
Current Price: $0.5743

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$28.7M
+ Cash & Equivalents$51.0M
Firm Value$79.7M
- Debt$29.2M
Equity Value$50.5M
/ Shares Outstanding97,808,137B
DCF Value$1
OVERVALUED BY 10%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$17.2M
$8.6M
$4.3M
$2.2M
$1.1M
$538.3K
$269.2K
$134.6K
$67.3K
$33.6K
Maintenance CapEx
-$743.5K
-$371.7K
-$185.9K
-$92.9K
-$46.5K
-$23.2K
-$11.6K
-$5.8K
-$2.9K
-$1.5K
Owner Earnings
$16.5M
$8.2M
$4.1M
$2.1M
$1.0M
$515.1K
$257.5K
$128.8K
$64.4K
$32.2K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$15.3M
$7.1M
$3.3M
$1.5M
$701.1K
$324.6K
$150.3K
$69.6K
$32.2K
$14.9K
Terminal Value represents 0.9% of Enterprise Value

Related Guides

Blog Categories

Continue your DCGO research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.