Google
Apple
English (UK)
English (India)
English (Canada)
Deutsch (Deutschland)
Deutsch (Schweiz)
Español
Français (France)
Italiano
Nederlands (Nederland)
Nederlands (België)
DOORDASH, INC. |
Market Closed -
Other stock markets
|
|
5-day change | 1st Jan Change | |
| 100 USD | +1.04% | +3.54% | +104.83% | |
| Dec. 07 | Doordash Insider Sold Shares Worth $18,055,984, According to a Recent SEC Filing | MT |
| Dec. 05 | Doordash Insider Sold Shares Worth $744,400, According to a Recent SEC Filing | MT |
Valuation
| Fiscal Period : December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 45 345 | 51 081 | 18 953 | 39 821 | - | - |
| Enterprise Value (EV) 1 | 40 850 | 47 324 | 15 432 | 35 630 | 34 993 | 33 104 |
| P/E ratio | -19,3x | -107x | -13,3x | -84,5x | -296x | 155x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 15,7x | 10,5x | 2,88x | 4,64x | 3,96x | 3,41x |
| EV / Revenue | 14,2x | 9,68x | 2,34x | 4,15x | 3,48x | 2,84x |
| EV / EBITDA | 216x | 164x | 42,7x | 30,5x | 22,3x | 15,7x |
| EV / FCF | 280x | 84,1x | 80,8x | 35,6x | 26,9x | 19,2x |
| FCF Yield | 0,36% | 1,19% | 1,24% | 2,81% | 3,72% | 5,20% |
| Price to Book | 1,89x | 10,7x | 2,68x | 5,77x | 5,08x | 4,23x |
| Nbr of stocks (in thousands) | 317 657 | 343 057 | 388 217 | 398 209 | - | - |
| Reference price 2 | 143 | 149 | 48,8 | 100 | 100 | 100 |
| Announcement Date | 2/25/21 | 2/16/22 | 2/16/23 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period : December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 885 | 2 886 | 4 888 | 6 583 | 8 578 | 10 045 | 11 671 |
| EBITDA 1 | - | 189 | 289 | 361 | 1 170 | 1 566 | 2 105 |
| EBIT 1 | - | 69,0 | -452 | -1 124 | -579 | -266 | 137 |
| Operating Margin | - | 2,39% | -9,25% | -17,1% | -6,75% | -2,64% | 1,17% |
| Earnings before Tax (EBT) 1 | - | -458 | -463 | -1 399 | -450 | -84,6 | 323 |
| Net income 1 | - | -461 | -468 | -1 365 | -462 | -121 | 277 |
| Net margin | - | -16,0% | -9,57% | -20,7% | -5,39% | -1,20% | 2,38% |
| EPS 2 | -15,4 | -7,39 | -1,39 | -3,68 | -1,18 | -0,34 | 0,64 |
| Free Cash Flow 1 | - | 146 | 563 | 191 | 1 002 | 1 302 | 1 722 |
| FCF margin | - | 5,06% | 11,5% | 2,90% | 11,7% | 13,0% | 14,8% |
| FCF Conversion (EBITDA) | - | 77,2% | 195% | 52,9% | 85,7% | 83,2% | 81,8% |
| FCF Conversion (Net income) | - | - | - | - | - | - | 621% |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 11/13/20 | 2/25/21 | 2/16/22 | 2/16/23 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period : December | 2021 Q2 | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1 236 | 1 275 | 1 300 | 1 456 | 1 608 | 1 701 | 1 818 | 2 035 | 2 133 | 2 164 | 2 255 | 2 425 | 2 490 | 2 530 | 2 630 |
| EBITDA 1 | 113 | 86,0 | 47,0 | 54,0 | 103 | 87,0 | 117 | 204 | 279 | 344 | 353 | 347 | 384 | 410 | 438 |
| EBIT 1 | -99,0 | -100 | -154 | -173 | -273 | -308 | -370 | -171 | -211 | -108 | -88,6 | -87,5 | -81,1 | -57,4 | -48,3 |
| Operating Margin | -8,01% | -7,84% | -11,8% | -11,9% | -17,0% | -18,1% | -20,4% | -8,40% | -9,89% | -4,99% | -3,93% | -3,61% | -3,25% | -2,27% | -1,84% |
| Earnings before Tax (EBT) 1 | -100 | -101 | -153 | -167 | -272 | -301 | -659 | -145 | -181 | -69,0 | -55,1 | -42,1 | -37,5 | -4,35 | 9,76 |
| Net income 1 | -102 | -101 | -155 | -167 | -263 | -295 | -640 | -161 | -170 | -73,0 | -62,5 | -56,4 | -44,1 | -15,2 | -0,50 |
| Net margin | -8,25% | -7,92% | -11,9% | -11,5% | -16,4% | -17,3% | -35,2% | -7,91% | -7,97% | -3,37% | -2,77% | -2,33% | -1,77% | -0,60% | -0,02% |
| EPS 2 | -0,30 | -0,30 | -0,45 | -0,48 | -0,72 | -0,77 | -1,65 | -0,41 | -0,44 | -0,19 | -0,14 | -0,14 | -0,14 | -0,08 | -0,04 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 8/12/21 | 11/9/21 | 2/16/22 | 5/5/22 | 8/4/22 | 11/3/22 | 2/16/23 | 5/4/23 | 8/2/23 | 11/1/23 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period : December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | 4 495 | 3 757 | 3 521 | 4 191 | 4 828 | 6 717 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | 146 | 563 | 191 | 1 002 | 1 302 | 1 722 |
| ROE (net income / shareholders' equity) | - | -25,5% | 2,50% | -6,01% | 0,75% | 4,65% | 7,27% |
| Shareholders' equity 1 | - | 1 809 | -18 720 | 22 725 | -61 318 | -2 591 | 3 814 |
| ROA (Net income/ Total Assets) | - | -11,4% | 1,78% | -4,13% | 7,90% | 8,15% | 9,74% |
| Assets 1 | - | 4 043 | -26 292 | 33 027 | -5 848 | -1 480 | 2 848 |
| Book Value Per Share 2 | - | 75,3 | 13,9 | 18,2 | 17,3 | 19,7 | 23,6 |
| Cash Flow per Share 2 | - | 4,04 | 2,05 | 0,99 | 3,97 | 4,58 | 5,95 |
| Capex 1 | - | 106 | 129 | 176 | 280 | 334 | 364 |
| Capex / Sales | - | 3,67% | 2,64% | 2,67% | 3,26% | 3,32% | 3,12% |
| Announcement Date | 11/13/20 | 2/25/21 | 2/16/22 | 2/16/23 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating :
Investor Rating :
ESG Refinitiv :
C+
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
36
Last Close Price
100USD
Average target price
101.22USD
Spread / Average Target
+1.22%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +104.83% | 39 821 M $ | |
| -8.50% | 366 B $ | |
| +53.88% | 199 B $ | |
| +149.49% | 127 B $ | |
| +64.54% | 90 165 M $ | |
| +1.73% | 82 955 M $ | |
| +150.85% | 38 647 M $ | |
| +6.61% | 33 645 M $ | |
| +19.85% | 32 679 M $ | |
| +43.78% | 23 542 M $ |
- Stock
- Equities
- Stock DoorDash, Inc. - Nasdaq
- Financials DoorDash, Inc.
