D

DoorDash Inc
NASDAQ:DASH

Watchlist Manager
DoorDash Inc
NASDAQ:DASH
Watchlist
Price: 171 USD 2% Market Closed
Market Cap: 71B USD
Have any thoughts about
DoorDash Inc?
Write Note

Relative Value

The Relative Value of one DASH stock under the Base Case scenario is 41.77 USD. Compared to the current market price of 171 USD, DoorDash Inc is Overvalued by 76%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

DASH Relative Value
Base Case
41.77 USD
Overvaluation 76%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
34
vs Industry
Median 3Y
4.7
Median 5Y
5.2
Industry
0.6
Forward
6.5
vs History
vs Industry
Median 3Y
-54.4
Median 5Y
-82.9
Industry
16.7
Forward
624.3
vs History
60
vs Industry
Median 3Y
33.6
Median 5Y
40.5
Industry
8
vs History
64
vs Industry
Median 3Y
50.6
Median 5Y
59.7
Industry
15.5
vs History
28
vs Industry
Median 3Y
5.9
Median 5Y
6.4
Industry
1.6
vs History
34
vs Industry
Median 3Y
4.2
Median 5Y
4.6
Industry
0.7
Forward
6.1
vs History
31
vs Industry
Median 3Y
8.9
Median 5Y
9.5
Industry
2.2
vs History
14
vs Industry
Median 3Y
-40.6
Median 5Y
-52.2
Industry
8.5
Forward
34.2
vs History
vs Industry
Median 3Y
-47.5
Median 5Y
-76.8
Industry
12.8
Forward
-5 345.7
vs History
52
vs Industry
Median 3Y
29.3
Median 5Y
34.6
Industry
9.1
vs History
70
vs Industry
Median 3Y
48.7
Median 5Y
75.4
Industry
12.8
vs History
34
vs Industry
Median 3Y
5.8
Median 5Y
7.1
Industry
1.1

Multiples Across Competitors

DASH Competitors Multiples
DoorDash Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
DoorDash Inc
NASDAQ:DASH
71B USD 7 -412.7 215.8 -270.6
US
Amazon.com Inc
NASDAQ:AMZN
2.4T USD 3.8 47.4 21 38.7
ZA
Naspers Ltd
JSE:NPN
864B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
197.1B USD 1.5 16.7 10.5 10.5
CN
Pinduoduo Inc
NASDAQ:PDD
138.2B USD 2.7 9.3 6.7 6.7
CN
Meituan
HKEX:3690
986.7B HKD 3 41.1 35.6 35.6
NL
Prosus NV
AEX:PRX
97.4B EUR 18.6 15.4 -588 -588
UY
MercadoLibre Inc
BMV:MELIN
1.7T MXN 4.6 60.7 32.1 41.8
AR
Mercadolibre Inc
NASDAQ:MELI
86.9B USD 4.6 60.5 32 41.6
CN
JD.Com Inc
HKEX:9618
398.3B HKD 0.3 10.7 6.5 6.5
KR
Coupang Inc
NYSE:CPNG
41.2B USD 1.4 40 50.6 108.6
P/S Multiple
Revenue Growth P/S to Growth
US
D
DoorDash Inc
NASDAQ:DASH
Average P/S: 4.8
7
74%
0.1
US
Amazon.com Inc
NASDAQ:AMZN
3.8
39%
0.1
ZA
N
Naspers Ltd
JSE:NPN
Not Available
32%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
1.5
28%
0.1
CN
Pinduoduo Inc
NASDAQ:PDD
2.7
145%
0
CN
Meituan
HKEX:3690
3
62%
0
NL
Prosus NV
AEX:PRX
18.6
40%
0.5
UY
MercadoLibre Inc
BMV:MELIN
4.6
118%
0
AR
Mercadolibre Inc
NASDAQ:MELI
4.6
118%
0
CN
JD.Com Inc
HKEX:9618
0.3
19%
0
KR
Coupang Inc
NYSE:CPNG
1.4
71%
0
P/E Multiple
Earnings Growth P/E to Growth
US
D
DoorDash Inc
NASDAQ:DASH
Average P/E: 33.5
Negative Multiple: -412.7
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
47.4
167%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
82%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
16.7
146%
0.1
CN
Pinduoduo Inc
NASDAQ:PDD
9.3
168%
0.1
CN
Meituan
HKEX:3690
41.1
365%
0.1
NL
Prosus NV
AEX:PRX
15.4
50%
0.3
UY
MercadoLibre Inc
BMV:MELIN
60.7
217%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
60.5
223%
0.3
CN
JD.Com Inc
HKEX:9618
10.7
11%
1
KR
Coupang Inc
NYSE:CPNG
40
8%
5.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
D
DoorDash Inc
NASDAQ:DASH
Average EV/EBITDA: 45.6
215.8
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
21
133%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 697%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.5
40%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
227%
0
CN
Meituan
HKEX:3690
35.6
332%
0.1
NL
Prosus NV
AEX:PRX
Negative Multiple: -588 N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
32.1
136%
0.2
AR
Mercadolibre Inc
NASDAQ:MELI
32
136%
0.2
CN
JD.Com Inc
HKEX:9618
6.5
74%
0.1
KR
Coupang Inc
NYSE:CPNG
50.6
266%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
D
DoorDash Inc
NASDAQ:DASH
Average EV/EBIT: 36.3
Negative Multiple: -270.6
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
38.7
169%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.5
41%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
207%
0
CN
Meituan
HKEX:3690
35.6
532%
0.1
NL
Prosus NV
AEX:PRX
Negative Multiple: -588 N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
41.8
158%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
41.6
158%
0.3
CN
JD.Com Inc
HKEX:9618
6.5
83%
0.1
KR
Coupang Inc
NYSE:CPNG
108.6
303%
0.4

See Also

Discover More
Back to Top