As of 2024-12-14, the Intrinsic Value of DoorDash Inc (DASH) is
126.43 USD. This DoorDash valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 175.09 USD, the upside of DoorDash Inc is
-27.80%.
The range of the Intrinsic Value is 76.50 - 361.98 USD
126.43 USD
Intrinsic Value
DoorDash Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(62.92) - (9.16) |
(18.57) |
-110.6% |
| DCF (Growth 10y) |
76.50 - 361.98 |
126.43 |
-27.8% |
| DCF (EBITDA 5y) |
35.39 - 65.34 |
46.25 |
-73.6% |
| DCF (EBITDA 10y) |
119.76 - 238.91 |
162.70 |
-7.1% |
| Fair Value |
-2.07 - -2.07 |
-2.07 |
-101.18% |
| P/E |
(6.83) - (8.84) |
(7.56) |
-104.3% |
| EV/EBITDA |
16.35 - 26.17 |
20.50 |
-88.3% |
| EPV |
2.33 - 0.20 |
1.26 |
-99.3% |
| DDM - Stable |
(3.54) - (17.02) |
(10.28) |
-105.9% |
| DDM - Multi |
22.17 - 85.63 |
35.56 |
-79.7% |
DoorDash Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
72,732.38 |
| Beta |
1.20 |
| Outstanding shares (mil) |
415.40 |
| Enterprise Value (mil) |
69,068.38 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.19% |
| Cost of Debt |
5.00% |
| WACC |
7.07% |