As of 2025-06-15, the Intrinsic Value of DoorDash Inc (DASH) is 122.43 USD. This DoorDash valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 218.96 USD, the upside of DoorDash Inc is -44.10%.
The range of the Intrinsic Value is 75.44 - 438.63 USD
Based on its market price of 218.96 USD and our intrinsic valuation, DoorDash Inc (DASH) is overvalued by 44.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 75.44 - 438.63 | 122.43 | -44.1% |
| DCF (Growth 10y) | 152.07 - 929.55 | 252.98 | 15.5% |
| DCF (EBITDA 5y) | 57.26 - 108.90 | 71.80 | -67.2% |
| DCF (EBITDA 10y) | 104.66 - 203.54 | 133.19 | -39.2% |
| Fair Value | 4.00 - 4.00 | 4.00 | -98.17% |
| P/E | 14.38 - 28.08 | 21.70 | -90.1% |
| EV/EBITDA | 27.27 - 60.71 | 36.47 | -83.3% |
| EPV | 10.75 - 10.79 | 10.77 | -95.1% |
| DDM - Stable | 7.55 - 49.35 | 28.45 | -87.0% |
| DDM - Multi | 48.23 - 257.40 | 82.57 | -62.3% |
| Market Cap (mil) | 92,782.11 |
| Beta | 1.27 |
| Outstanding shares (mil) | 423.74 |
| Enterprise Value (mil) | 88,282.11 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.44% |
| Cost of Debt | 5.00% |
| WACC | 6.65% |