investorscraft@gmail.com

Intrinsic ValueDocGo Inc. (DCGO)

Previous Close$1.53
Intrinsic Value
Upside potential
Previous Close
$1.53

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

DocGo Inc. operates in the healthcare technology and mobile health services sector, providing on-demand medical care and transportation solutions. The company’s core revenue model is built around contracted services with healthcare providers, government agencies, and insurance companies, leveraging its fleet of mobile clinics and telehealth platforms. DocGo differentiates itself through integrated technology that streamlines patient care coordination, offering services such as urgent care, COVID-19 testing, and chronic disease management in non-traditional settings. Positioned as a disruptor in the ambulatory healthcare space, DocGo capitalizes on the growing demand for decentralized medical services, particularly in underserved urban and rural markets. Its scalable infrastructure and partnerships with payors and providers enhance its competitive moat, while its focus on cost-efficient, tech-enabled care delivery aligns with broader industry shifts toward value-based care. The company’s expansion into government-sponsored programs and corporate wellness initiatives further diversifies its revenue streams and strengthens its market foothold.

Revenue Profitability And Efficiency

DocGo reported revenue of $616.6 million for FY 2024, with net income of $19.9 million, reflecting a net margin of approximately 3.2%. The company generated $70.3 million in operating cash flow, demonstrating solid cash conversion from operations. Notably, capital expenditures were negligible, suggesting efficient asset utilization and a capital-light business model. Diluted EPS stood at $0.18, indicating modest but positive earnings power.

Earnings Power And Capital Efficiency

The company’s ability to generate operating cash flow significantly exceeding net income highlights strong working capital management and low capital intensity. With no reported capital expenditures, DocGo’s free cash flow closely aligns with operating cash flow, underscoring its capital-efficient structure. This efficiency supports reinvestment in growth initiatives or potential debt reduction, though the absence of capex may limit long-term asset scalability.

Balance Sheet And Financial Health

DocGo’s balance sheet shows $89.2 million in cash and equivalents against $57.2 million in total debt, providing a comfortable liquidity cushion. The net cash position of approximately $32 million suggests financial flexibility, with no immediate solvency concerns. The debt level appears manageable relative to cash reserves and operating cash flow, though further details on debt maturity and covenants would be needed for a comprehensive assessment.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s focus on expanding its service offerings and geographic footprint suggests potential for top-line expansion. DocGo does not currently pay dividends, aligning with its growth-oriented strategy. Future capital allocation may prioritize organic growth, acquisitions, or share repurchases, depending on market opportunities and cash flow generation.

Valuation And Market Expectations

With a diluted EPS of $0.18 and approximately 102.4 million shares outstanding, DocGo’s market valuation will hinge on growth expectations and sector multiples. Investors likely weigh its capital-light model and addressable market against execution risks in a competitive healthcare services landscape. The absence of capex may signal limited reinvestment runway, potentially tempering long-term growth assumptions.

Strategic Advantages And Outlook

DocGo’s integration of technology and mobile health services positions it well for industry tailwinds, including telehealth adoption and decentralized care. Strategic partnerships and government contracts provide revenue stability, while its asset-light model enhances scalability. Near-term challenges include regulatory scrutiny and reimbursement pressures, but the company’s niche focus and operational efficiency could sustain competitive advantages if execution remains strong.

Sources

Company filings (CIK: 0001822359), inferred financials for FY 2024

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount