
DoorDash Inc.
DASH 189.15 (3.83%) 7.24
EV: $70.97(B)
Total Equity: $9.93(B)
Debt/Equity: 0.33
Dividend/share: $0.0
Div. yield: 0.00%
P/E: 97.50
Forward P/E: 32.67
P/FCF: 31.58
P/S: 5.15
P/B: 8.26
EPS: $1.9
EPS (fwd): $5.8
FCF/share: $6.0
Revenue/share: $36.7
Book value/share: $22.9
ROIC: 8.3%
ROA: 5.7%
ROE: 10.1%
Margins: Gross | Op. | Net
52.2% | 5.5% | 5.3%
0.0%of Portfolio
My holdings
Day change
Total change
DASH Valuation & Price Targets
Favorite Valuation Methods
PEvaluation
—
Analyst targets
—
DCF (2-stage)
—
More Valuation Methods
DCF (simple)
—
DCF (exit mult.)
—
DDM
—
EPS growth
—
Revenue growth
—
Peter Lynch FV
—
Graham No.
—
PEvaluation
CURRENT PRICE
$189
39% Overvalued
BEAR
BASE
BULL
Fair P/E
Margin of safety
EPS
Market Model
Economic moat: None/narrow
EPS Estimates
| Low | Avg | High | # | |
| FY+1 | 4.6 | 5.8 | 7.0 | 13 |
| FY+2 | 6.8 | 8.1 | 12.3 | 12 |
| FY+3 | 8.7 | 10.1 | 11.5 | 7 |
| FY+4 | 13.2 | 17.0 | 24.0 | 3 |
| FY+5 | 16.2 | 16.9 | 17.5 | 2 |
Analyst Price Targets
CURRENT PRICE
$189
37% Undervalued
BEAR
BASE
BULL
Analyst Recommendations
2-stage DCF
First Stage Duration: 5 Years | |
| Starting Free Cash Flow | |
First Stage Growth Rate | |
Low Mid High | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Discounted Cash Flow
Forecast years: 5 Years | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Discounted Cash Flow (exit mult.)
Forecast years: 5 Years | |
Exit FCF Multiple | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Dividend Discount Model
| Annual Dividend | |
First Stage Length (Years): 0 Years | |
First Stage Growth Rate | |
Low Mid High | |
Final Growth Rate | |
Low Mid High | |
| Discount Rate | |
EPS Growth
Forecast years: 5 Years | |
| Starting EPS | |
EPS Growth Rate | |
Low Mid High | |
Final P/E | |
Low Mid High | |
| Discount Rate | |
Revenue Growth Valuation
Forecast Years: 10 Years | |
| Base Revenue | |
Revenue Growth Rate | |
Low Mid High | |
Final Net Margin | |
Low Mid High | |
Final P/E Ratio | |
Low Mid High | |
| Discount Rate | |
Peter Lynch Fair Value
| Earnings Per Share | |
Growth Rate | |
Low Mid High | |
Graham Formula
| Earnings Per Share | |
EPS Growth (7-10 years) | |
Low Mid High | |
| Government Bond Rate | |
