DOORDASH, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 176.09 USD | -0.16% |
|
-1.63% | +78.07% |
| Dec. 02 | Delivery Hero subsidiary Glovo hires delivery drivers permanently | RE |
| Nov. 29 | IPO of subsidiary Talabat brings Delivery Hero billions | RE |
Company Valuation: DoorDash, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 45,345 | 51,081 | 18,953 | 39,379 | 73,147 | - | - |
| Change | - | 12.65% | -62.9% | 107.77% | 85.75% | - | - |
| Enterprise Value (EV) 1 | 40,850 | 47,324 | 15,432 | 35,301 | 68,151 | 66,837 | 63,769 |
| Change | - | 15.85% | -67.39% | 128.75% | 93.06% | -1.93% | -4.59% |
| P/E ratio | -19.3x | -107x | -13.3x | -69.6x | 624x | 91.5x | 53.6x |
| PBR | 1.89x | 10.7x | 2.68x | 5.71x | 9.52x | 7.79x | 6.13x |
| PEG | 0.4x | 1.3x | -0x | 1.1x | -5x | 0x | 0.8x |
| Capitalization / Revenue | 15.7x | 10.5x | 2.88x | 4.56x | 6.85x | 5.77x | 4.95x |
| EV / Revenue | 14.2x | 9.68x | 2.34x | 4.09x | 6.38x | 5.27x | 4.32x |
| EV / EBITDA | 216x | 164x | 42.7x | 29.7x | 36x | 25.4x | 18.5x |
| EV / EBIT | 592x | -105x | -13.7x | -61x | -1,251x | 92.5x | 44.9x |
| EV / FCF | 280x | 84.1x | 80.8x | 22.8x | 35.3x | 27.3x | 20.6x |
| FCF Yield | 0.36% | 1.19% | 1.24% | 4.39% | 2.83% | 3.67% | 4.84% |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - |
| EPS 2 | -7.39 | -1.39 | -3.68 | -1.42 | 0.2822 | 1.925 | 3.286 |
| Distribution rate | - | - | - | - | - | - | - |
| Net sales 1 | 2,886 | 4,888 | 6,583 | 8,635 | 10,685 | 12,673 | 14,778 |
| EBITDA 1 | 189 | 289 | 361 | 1,190 | 1,894 | 2,631 | 3,442 |
| EBIT 1 | 69 | -452 | -1,124 | -579 | -54.46 | 722.7 | 1,419 |
| Net income 1 | -461 | -468 | -1,365 | -558 | 122.8 | 858.8 | 1,478 |
| Net Debt 1 | -4,495 | -3,757 | -3,521 | -4,078 | -4,996 | -6,311 | -9,379 |
| Reference price 2 | 142.75 | 148.90 | 48.82 | 98.89 | 176.09 | 176.09 | 176.09 |
| Nbr of stocks (in thousands) | 317,657 | 343,057 | 388,217 | 398,209 | 415,396 | - | - |
| Announcement Date | 2/25/21 | 2/16/22 | 2/16/23 | 2/15/24 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E ratio | EV / Sales | EV / EBITDA | Yield (Y) | Capi. ($) | ||
|---|---|---|---|---|---|---|
| 624.89x | 6.39x | 36.05x | -.--% | 73.26B | ||
| 18.97x | 5.01x | 12.4x | +1.15% | 471B | ||
| 45.43x | 10.07x | 35.82x | -.--% | 384B | ||
| 39.49x | 3.59x | 24.18x | -.--% | 154B | ||
| 14.19x | 17.93x | 307.46x | +0.26% | 98.11B | ||
| 78.7x | 5.66x | 59.36x | -.--% | 97.05B | ||
| 34.43x | 7.1x | 19.97x | -.--% | 85.9B | ||
| 7.76x | 4.99x | 104.77x | +0.39% | 38.43B | ||
| 248.28x | 10.64x | 137.18x | -.--% | 32.83B | ||
| 273.97x | 12.12x | 249.57x | -.--% | 28.99B | ||
| Average | 138.61x | 8.35x | 98.67x | +0.18% | 146.29B | |
| Weighted average by Cap. | 72.87x | 7.56x | 54.24x | +0.40% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- DASH Stock
- Valuation DoorDash, Inc.