DASH
DoorDash Inc
Price:  
248.35 
USD
Volume:  
2,944,817.00
United States | Internet & Direct Marketing Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DoorDash Intrinsic Value

-48.10 %
Upside

What is the intrinsic value of DoorDash?

As of 2025-08-04, the Intrinsic Value of DoorDash Inc (DASH) is 128.98 USD. This DoorDash valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 248.35 USD, the upside of DoorDash Inc is -48.10%.

The range of the Intrinsic Value is 73.15 - 1,194.82 USD

Is DoorDash undervalued or overvalued?

Based on its market price of 248.35 USD and our intrinsic valuation, DoorDash Inc (DASH) is overvalued by 48.10%.

248.35 USD
Stock Price
128.98 USD
Intrinsic Value
Intrinsic Value Details

DoorDash Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 73.15 - 1,194.82 128.98 -48.1%
DCF (Growth 10y) 146.67 - 2,585.64 268.40 8.1%
DCF (EBITDA 5y) 59.06 - 111.84 73.69 -70.3%
DCF (EBITDA 10y) 106.80 - 213.76 137.45 -44.7%
Fair Value 4.00 - 4.00 4.00 -98.39%
P/E 19.23 - 38.94 29.73 -88.0%
EV/EBITDA 28.20 - 61.02 36.91 -85.1%
EPV 10.74 - 10.81 10.77 -95.7%
DDM - Stable 7.24 - 148.12 77.68 -68.7%
DDM - Multi 45.92 - 793.95 90.00 -63.8%

DoorDash Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 105,235.83
Beta 1.34
Outstanding shares (mil) 423.74
Enterprise Value (mil) 100,735.83
Market risk premium 4.60%
Cost of Equity 8.06%
Cost of Debt 5.00%
WACC 6.46%