Stock DASH DOORDASH, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials DoorDash, Inc.

Equities

DASH

US25809K1051

Internet Services

Market Closed - Nasdaq
Other stock markets
 04:00:00 2024-04-26 pm EDT 		5-day change 1st Jan Change
132.1 USD +3.12% Intraday chart for DoorDash, Inc. +3.88% +33.59%
Apr. 24 DoorDash Partners With WalGreens to Offer Payment Option for SNAP Customers in US MT
Apr. 24 EU Parliament: Better working conditions for delivery services and co DP

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 45,345 51,081 18,953 39,379 53,373 - -
Enterprise Value (EV) 1 40,850 47,324 15,432 35,301 48,596 47,249 44,644
P/E ratio -19.3 x -107 x -13.3 x -69.6 x 549 x 100 x 44.3 x
Yield - - - - - - -
Capitalization / Revenue 15.7 x 10.5 x 2.88 x 4.56 x 5.25 x 4.51 x 3.93 x
EV / Revenue 14.2 x 9.68 x 2.34 x 4.09 x 4.78 x 3.99 x 3.28 x
EV / EBITDA 216 x 164 x 42.7 x 29.7 x 28 x 20.4 x 15.1 x
EV / FCF 280 x 84.1 x 80.8 x 22.8 x 29.6 x 20.6 x 15.4 x
FCF Yield 0.36% 1.19% 1.24% 4.39% 3.38% 4.85% 6.49%
Price to Book 1.89 x 10.7 x 2.68 x 5.71 x 6.81 x 5.57 x 4.46 x
Nbr of stocks (in thousands) 317,657 343,057 388,217 398,209 404,004 - -
Reference price 2 142.8 148.9 48.82 98.89 132.1 132.1 132.1
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 10,174 11,837 13,598
EBITDA 1 - 189 289 361 1,190 1,735 2,318 2,963
EBIT 1 - 69 -452 -1,124 -579 -95.93 405.7 1,172
Operating Margin - 2.39% -9.25% -17.07% -6.71% -0.94% 3.43% 8.62%
Earnings before Tax (EBT) 1 - -458 -463 -1,399 -534 101.6 594.9 1,463
Net income 1 - -461 -468 -1,365 -558 92.19 539 1,238
Net margin - -15.97% -9.57% -20.74% -6.46% 0.91% 4.55% 9.11%
EPS 2 -15.44 -7.390 -1.390 -3.680 -1.420 0.2407 1.317 2.984
Free Cash Flow 1 - 146 563 191 1,550 1,641 2,289 2,899
FCF margin - 5.06% 11.52% 2.9% 17.95% 16.13% 19.34% 21.32%
FCF Conversion (EBITDA) - 77.25% 194.81% 52.91% 130.25% 94.61% 98.75% 97.85%
FCF Conversion (Net income) - - - - - 1,780.54% 424.79% 234.11%
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 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 2025 Q1
Net sales 1 1,275 1,300 1,456 1,608 1,701 1,818 2,035 2,133 2,164 2,303 2,453 2,511 2,560 2,683 2,833
EBITDA 1 86 47 54 103 87 117 204 279 344 363 365.4 390.2 462 508.3 510
EBIT 1 -100 -154 -173 -273 -308 -370 -171 -211 -108 -89 -60.17 -76.94 6.246 44.55 53.34
Operating Margin -7.84% -11.85% -11.88% -16.98% -18.11% -20.35% -8.4% -9.89% -4.99% -3.86% -2.45% -3.06% 0.24% 1.66% 1.88%
Earnings before Tax (EBT) 1 -101 -153 -167 -272 -301 -659 -145 -181 -69 -139 -22.14 -33.27 49.89 90.14 109.8
Net income 1 -101 -155 -167 -263 -295 -640 -161 -170 -73 -154 -23.24 -30.37 47.76 80.71 108.2
Net margin -7.92% -11.92% -11.47% -16.36% -17.34% -35.2% -7.91% -7.97% -3.37% -6.69% -0.95% -1.21% 1.87% 3.01% 3.82%
EPS 2 -0.3000 -0.4500 -0.4800 -0.7200 -0.7700 -1.650 -0.4100 -0.4400 -0.1900 -0.3900 -0.0468 -0.0561 0.1344 0.2152 0.2788
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 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 2/15/24 - - - - -
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 4,777 6,124 8,729
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - 146 563 191 1,550 1,641 2,289 2,899
ROE (net income / shareholders' equity) - -25.5% 2.5% -6.01% 10.4% 10.7% 14.8% 11.8%
ROA (Net income/ Total Assets) - -11.4% 1.78% -4.13% 6.81% 11.2% 10.6% 6.91%
Assets 1 - 4,043 -26,292 33,027 -8,198 826.8 5,079 17,918
Book Value Per Share 2 - 75.30 13.90 18.20 17.30 19.40 23.70 29.60
Cash Flow per Share 2 - 4.040 2.050 0.9900 4.260 4.660 6.330 7.780
Capex 1 - 106 129 176 123 305 342 294
Capex / Sales - 3.67% 2.64% 2.67% 1.42% 3% 2.89% 2.16%
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

Ratings for DoorDash, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
38
Last Close Price
132.1 USD
Average target price
136.1 USD
Spread / Average Target
+2.99%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Internet Services

1st Jan change Capi.
DOORDASH, INC. Stock DoorDash, Inc.
+33.59% 53.37B
TENCENT HOLDINGS LIMITED Stock Tencent Holdings Limited
+18.66% 414B
NETFLIX, INC. Stock Netflix, Inc.
+15.27% 242B
UBER TECHNOLOGIES, INC. Stock Uber Technologies, Inc.
+12.15% 144B
AIRBNB, INC. Stock Airbnb, Inc.
+20.63% 104B
PROSUS N.V. Stock Prosus N.V.
+17.19% 83.87B
SPOTIFY TECHNOLOGY S.A. Stock Spotify Technology S.A.
+54.11% 57.64B
COSTAR GROUP, INC. Stock CoStar Group, Inc.
+6.02% 37.83B
NASPERS LIMITED Stock Naspers Limited
+15.88% 34.11B
PINTEREST, INC. Stock Pinterest, Inc.
-8.32% 23.18B
Other Internet Services
  1. Stock Market
  2. Equities
  3. DASH Stock
  4. Financials DoorDash, Inc.