DASH DoorDash, Inc.
Consumer Cyclical
Price
$215.67
Intrinsic value
$86.27
Buy price
$69.01
Discount
-150.0%
DCF walkthrough
Near-term growth (g1)20.53%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $2,830,000,000.00
- Total debt
- $3,304,999,936.00
- Cash & STI
- $5,346,999,808.00
- Shares out.
- 439,345,000
Overvalued [LOW CF reliability]
Intrinsic value$86.30
Buy price (with MOS)$69.04
Current price$215.67
Discount to intrinsic value-149.9%
7-step quality scorecard
ROE quality
LOW- Average ROE
- -4.4%
- Current ROE
- 9.3%
- Minimum ROE
- -20.2%
Debt quality
CONSERVATIVE- Debt / Equity
- 0.33x
Moat proxy
WEAK_PROXYCash-flow reliability
LOW- Operating CF / Net income
- 3.37x
Technical chart
Confluence: DOWNTREND (1/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(cfCAGR,revenueCAGR)+trough_adj
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 9.2%
- Public economic interest
- 99.9%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.