DOORDASH, INC. |
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 113 USD | +0.16% |
|
+0.07% | +14.17% |
| May. 22 | Doordash Insider Sold Shares Worth $2,254,556, According to a Recent SEC Filing | MT |
| May. 22 | Doordash Insider Sold Shares Worth $904,321, According to a Recent SEC Filing | MT |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 45,345 | 51,081 | 18,953 | 39,379 | 46,138 | - | - |
| Enterprise Value (EV) 1 | 40,850 | 47,324 | 15,432 | 35,301 | 41,239 | 39,933 | 36,978 |
| P/E ratio | -19.3 x | -107 x | -13.3 x | -69.6 x | 812 x | 95.6 x | 39.5 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 15.7 x | 10.5 x | 2.88 x | 4.56 x | 4.48 x | 3.85 x | 3.34 x |
| EV / Revenue | 14.2 x | 9.68 x | 2.34 x | 4.09 x | 4 x | 3.33 x | 2.67 x |
| EV / EBITDA | 216 x | 164 x | 42.7 x | 29.7 x | 24 x | 17.4 x | 12.3 x |
| EV / FCF | 280 x | 84.1 x | 80.8 x | 22.8 x | 25.2 x | 18.5 x | 14.3 x |
| FCF Yield | 0.36% | 1.19% | 1.24% | 4.39% | 3.97% | 5.42% | 7.01% |
| Price to Book | 1.89 x | 10.7 x | 2.68 x | 5.71 x | 5.99 x | 4.98 x | 3.89 x |
| Nbr of stocks (in thousands) | 317,657 | 343,057 | 388,217 | 398,209 | 408,914 | - | - |
| Reference price 2 | 142.8 | 148.9 | 48.82 | 98.89 | 112.8 | 112.8 | 112.8 |
| Announcement Date | 2/25/21 | 2/16/22 | 2/16/23 | 2/15/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 885 | 2,886 | 4,888 | 6,583 | 8,635 | 10,309 | 11,999 | 13,832 |
| EBITDA 1 | - | 189 | 289 | 361 | 1,190 | 1,720 | 2,297 | 2,995 |
| EBIT 1 | - | 69 | -452 | -1,124 | -579 | -108.4 | 376.7 | 1,160 |
| Operating Margin | - | 2.39% | -9.25% | -17.07% | -6.71% | -1.05% | 3.14% | 8.39% |
| Earnings before Tax (EBT) 1 | - | -458 | -463 | -1,399 | -534 | 76.36 | 567 | 1,431 |
| Net income 1 | - | -461 | -468 | -1,365 | -558 | 52.37 | 486.1 | 1,283 |
| Net margin | - | -15.97% | -9.57% | -20.74% | -6.46% | 0.51% | 4.05% | 9.27% |
| EPS 2 | -15.44 | -7.390 | -1.390 | -3.680 | -1.420 | 0.1389 | 1.180 | 2.857 |
| Free Cash Flow 1 | - | 146 | 563 | 191 | 1,550 | 1,638 | 2,164 | 2,593 |
| FCF margin | - | 5.06% | 11.52% | 2.9% | 17.95% | 15.89% | 18.03% | 18.75% |
| FCF Conversion (EBITDA) | - | 77.25% | 194.81% | 52.91% | 130.25% | 95.22% | 94.19% | 86.59% |
| FCF Conversion (Net income) | - | - | - | - | - | 3,127.56% | 445.06% | 202.19% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Announcement Date | 11/13/20 | 2/25/21 | 2/16/22 | 2/16/23 | 2/15/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 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 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,300 | 1,456 | 1,608 | 1,701 | 1,818 | 2,035 | 2,133 | 2,164 | 2,303 | 2,513 | 2,539 | 2,583 | 2,711 | 2,927 | 2,952 |
| EBITDA 1 | 47 | 54 | 103 | 87 | 117 | 204 | 279 | 344 | 363 | 371 | 391.9 | 453.1 | 504.6 | 513.6 | 530 |
| EBIT 1 | -154 | -173 | -273 | -308 | -370 | -171 | -211 | -108 | -89 | -61 | -77.04 | 0.0267 | 35.81 | 40.43 | 11.21 |
| Operating Margin | -11.85% | -11.88% | -16.98% | -18.11% | -20.35% | -8.4% | -9.89% | -4.99% | -3.86% | -2.43% | -3.03% | 0% | 1.32% | 1.38% | 0.38% |
| Earnings before Tax (EBT) 1 | -153 | -167 | -272 | -301 | -659 | -145 | -181 | -69 | -139 | -18 | -33.39 | 43.22 | 81.4 | 88 | 72.38 |
| Net income 1 | -155 | -167 | -263 | -295 | -640 | -161 | -170 | -73 | -154 | -23 | -36.43 | 39.49 | 71.23 | 56.33 | 38.56 |
| Net margin | -11.92% | -11.47% | -16.36% | -17.34% | -35.2% | -7.91% | -7.97% | -3.37% | -6.69% | -0.92% | -1.43% | 1.53% | 2.63% | 1.92% | 1.31% |
| EPS 2 | -0.4500 | -0.4800 | -0.7200 | -0.7700 | -1.650 | -0.4100 | -0.4400 | -0.1900 | -0.3900 | -0.0600 | -0.0820 | 0.1012 | 0.1809 | 0.2283 | 0.1827 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/16/22 | 5/5/22 | 8/4/22 | 11/3/22 | 2/16/23 | 5/4/23 | 8/2/23 | 11/1/23 | 2/15/24 | 5/1/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | - | 4,495 | 3,757 | 3,521 | 4,078 | 4,898 | 6,204 | 9,160 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | 146 | 563 | 191 | 1,550 | 1,638 | 2,164 | 2,593 |
| ROE (net income / shareholders' equity) | - | -25.5% | 2.5% | -6.01% | 10.4% | 17.9% | 18.9% | 17.9% |
| ROA (Net income/ Total Assets) | - | -11.4% | 1.78% | -4.13% | 6.81% | 11.2% | 13.7% | - |
| Assets 1 | - | 4,043 | -26,292 | 33,027 | -8,198 | 468.5 | 3,553 | - |
| Book Value Per Share 2 | - | 75.30 | 13.90 | 18.20 | 17.30 | 18.90 | 22.70 | 29.00 |
| Cash Flow per Share 2 | - | 4.040 | 2.050 | 0.9900 | 4.260 | 4.900 | 6.470 | 9.100 |
| Capex 1 | - | 106 | 129 | 176 | 123 | 275 | 317 | 356 |
| Capex / Sales | - | 3.67% | 2.64% | 2.67% | 1.42% | 2.67% | 2.64% | 2.58% |
| Announcement Date | 11/13/20 | 2/25/21 | 2/16/22 | 2/16/23 | 2/15/24 | - | - | - |
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
112.8
USD
Average target price
134.2
USD
Spread / Average Target
+18.94%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +14.10% | 46.14B | |
| +29.22% | 448B | |
| +32.84% | 279B | |
| +4.37% | 134B | |
| +28.96% | 93.43B | |
| +6.12% | 91.72B | |
| +63.99% | 61.12B | |
| +25.07% | 37.49B | |
| -1.67% | 35.1B | |
| +11.88% | 28.31B |
- Stock Market
- Equities
- DASH Stock
- Financials DoorDash, Inc.
