DoorDash Inc.

DASH

190.62 (-1.01%) 1.92

80.08(B)

Consumer Discretionary

Hotels Restaurants and Leisure

DoorDash Inc. together with its subsidiaries operates a commerce platform that connects merchants consumers and independent contractors in the United States and internationally. The company operates DoorDash Marketplace and Wolt Marketplace which provide various services such as customer acquisition demand generation order fulfillment merchandising payment processing and customer support. It also offers membership programs including DashPass and Wolt+; and DoorDash Drive On-Demand and Wolt Drive which are white-label delivery fulfillment services as well as provides services that help merchants establish online ordering build branded mobile apps enable tableside order and pay and enhance customer support. The company was formerly known as Palo Alto Delivery Inc. and changed its name to DoorDash Inc. in 2015. DoorDash Inc. was founded in 2013 and is headquartered in San Francisco California.

Holdings:

Cost basis:

Valuation Overview Growth Estimates Per Share Data Similar Companies Historical Data Calculators

DoorDash Inc. (DASH) price target and intrinsic value estimate

DASH's fair price estimate is $77.9

This valuation is based on a fair P/E of 10.7 and EPS estimates of $7.26

The median analyst price target for DASH is $225.0.

Analyst price targets range from $138.3 to $250.0

Is DASH overvalued or undervalued?

DASH is currently trading at $190.62

DASH is overvalued by 145% using the pevaluation method.

DASH is undervalued by 15% compared to median analyst price targets.

Do you agree with this valuation?

Access thousands of companies and create your own custom market model.
Claim your FREE account

Valuation

PEvaluation

Current price

$190.6

Overvalued

Low

$58.4

Median

$77.9

High

$97.4

Fair P/E

Margin of safety

Analyst valuation

Current price

$191

Fairly valued

Low

$138

Median

$225

High

$250

Strong Buy8

Buy21

Hold15

Sell0

Strong Sell0

Discounted cash-flow

N/A
Negative FCF or FCF estimates

TTM FCFFCF est.Growth FCFTerminal FCF

Discount
rate10%

Terminal
rate5%

Growth p.
length5y

Growth p.
rate10%

Economic moat: None/narrow

Overview

Market data

Market cap:$80.08(B)

Enterprise value:$74.45(B)

Total Equity:$7.81(B)

Shares outstanding:420.10(M)

Div. yield:0.00%

P/S:7.32

P/E:635.40

P/FCF:39.47

P/B:10.25

EPS:$0.3

FCF per share:$4.8

Dividend per share:$0.0

Income (TTM)

Revenue$10.72(B)

Gross profit$5.30(B)

EBITDA$295.00(M)

Net income$123.00(M)

Gross margin49.4%

Net margin1.1%

Balance sheet

Total assets$12.85(B)

Total liabilities$5.04(B)

Cash & Short-term inv.$5.34(B)

Long-term debt$0

Debt issued$0

Debt repaid$0

Cash flow (TTM)

FCF$2.03(B)

CapEx$-104.00(M)

Dividends paid$0

Stock issued$14.00(M)

Stock repurchased$-224.00(M)

Stock-based comp.$1.10(B)

Per Share Data

Zoom x1

Show Growth

Growth Estimates

Revenue

CAGR: 15.7%

FY+1$12.97(B)

FY+2$15.31(B)

FY+3$17.92(B)

FY+4$20.52(B)

FY+5$23.25(B)

Net Income

CAGR: 26.3%

FY+1$2.12(B)

FY+2$2.84(B)

FY+3$3.71(B)

FY+4$4.27(B)

EPS

CAGR: 26.9%

FY+1$4.74

FY+2$6.25

FY+3$7.98

FY+4$9.68

FCF per share

CAGR: 50.0%

FY+1$6.54

FY+2$9.81

Similar Companies

Historical Financials

Showing limited histrical data. Access 10+ years of financials now! Upgrade

YearlyQuarterly

Income

RevenueOperating IncomeNet IncomeCOGSGross ProfitTotal OpEx.R&DSG&AInterest ExpenseInterest IncomePre-tax incomeIncome tax

Cash flow

Stock-based Comp.FCFCFONet IncomeD&ACFFStock IssuedStock RepurchasedDebt IssuedDebt RepaidDividend PaidCFIAcquisitionsDivestituresCapital Expenditures

Balance sheet

Total AssetsTotal LiabilitiesCurrent assetsCash and EquivalentsShort-term investmentsInventoriesReceivablesNon-current assetsNet PP&EGoodwillCurrent liabilitiesAccounts payableNon-current liabilitiesLong-Term DebtTotal Equity

Per share data

EPS (Basic)FCF/ShareDividend/ShareEPS (Diluted)Book value/ShareCash & ST inv./ShareDebt/Share

Ratios

P/EP/SEV/EarningsP/FCFP/BEV/FCFDebt/EquityPayout ratio

Margins

Net Income MarginOperating MarginGross MarginEBITDA MarginFCF Margin

Returns

ROICROAROCEROE

Shares outstanding

Shares (Basic)Shares (Diluted)

Market Cap.

Calculators

Future P/E valuation

Projection Years:

Base Revenue:

Revenue Growth Rate (%):

Final Net Margin (%):

Final P/E Ratio:

Discount Rate (%):

Graham formula

Earnings Per Share (EPS):

Expected Growth Rate (%):

Government Bond Rate (%):

Dividend discount model

Annual Dividend ($):

First Stage Length (Years):

First Stage Growth Rate (%):

Second Stage Growth Rate (%):

Discount Rate (%):