US · DASH
DoorDash, Inc.
- Sector
- Communication Services · Internet Content & Information
- Headquarters
- San Francisco, CA 94107
- Website
- doordash.com
Price · as of 2025-12-31
$175.84
Market cap 76.66B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $133.40 | -24.14% |
| Intrinsic Value(DCF) | $1,064.68 | +505.48% |
| Graham-Dodd Method(GD) | $21.52 | -87.76% |
| Graham Formula(GF) | $76.44 | -56.53% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | $0.00 | $0.00 | |||
| 2020 | $142.03 | $232.96 | $50,012,541.05 | $33.32 | $0.00 |
| 2021 | $86.97 | $73.79 | $224,150.24 | $5.97 | $0.00 |
| 2022 | $53.23 | $44.63 | $7,806.33 | $0.00 | $0.00 |
| 2023 | $131.80 | $85.99 | $1,181.48 | $4.03 | $0.00 |
| 2024 | $178.08 | $135.45 | $631.32 | $14.83 | $9.35 |
| 2025 | $176.41 | $133.40 | $949.38 | $21.52 | $76.44 |
AI valuation
Our deep-learning model estimates DoorDash, Inc.'s (DASH) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $133.40
- Current price
- $175.84
- AI upside
- -24.14%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$1,064.68
+505.48% upside
Graham-Dodd
$21.52
-87.76% upside
Graham Formula
$76.44
-56.53% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| DASH | DoorDash, Inc. | $175.84 | 76.66B | -24% | +505% | -88% | -57% | 80.83 | 7.51 | 5.49 | 43.56 | 12.74 | 33.42 | 50.88% | 5.27% | 6.82% | 10.45% | 12.77% | 5.73% | 0.37 | — | 1.41 | 1.08 | -0.37 | 63448.00% | 2793.00% | 2064.00% | 2.89% | 0.40 | 38.56% | 0.00% | 0.00% | 0.00% | 101.77 | 33.85 | 5.36 | 5.37 |
| AMX | América Móvil, S.A.B. de … | $26.02 | 78.36B | +16% | -55% | -91% | -47% | 18.48 | 3.96 | 1.62 | 6.53 | 7.43 | 21.93 | 42.94% | 21.00% | 8.78% | 21.23% | 9.98% | 4.32% | 2.53 | 2.54 | 0.74 | 0.56 | 2.49 | 24865.00% | 182.00% | -442.00% | 8.40% | 0.46 | 10.44% | 2.17% | 40.00% | 2.95% | 12.48 | 19.22 | 2.62 | 1.81 |
| BIDU | Baidu, Inc. | $124.44 | 42.33B | -59% | -42% | -39% | -93% | 74.94 | 1.57 | 3.24 | 21.24 | — | 1.91 | 43.88% | -4.51% | 4.33% | 2.11% | -2.04% | 1.27% | 0.36 | -2.15 | 1.76 | 1.49 | 3.84 | -8216.00% | -304.00% | -12300.00% | -0.72% | -0.03 | -1.30% | 0.00% | 0.00% | 0.00% | -68.80 | -132.97 | 3.10 | 2.00 |
| CMCSA | Comcast Corporation | $30.96 | 112.81B | +90% | -46% | -46% | +43% | 5.60 | 1.16 | 0.91 | 4.59 | 18.56 | -2.41 | 60.07% | 16.71% | 16.01% | 21.92% | 8.41% | 7.42% | 1.14 | 4.69 | 0.88 | 0.70 | 2.18 | 3019.00% | -2.00% | 4132.00% | 19.54% | 1.00 | 11.67% | 4.37% | 24.50% | 10.75% | 10.30 | 9.73 | 1.72 | 1.41 |
| NBIS | Nebius Group N.V. | $91.19 | 21.89B | +98% | -38% | -78% | +51% | 226.45 | 4.99 | 43.47 | -126.12 | — | 5.01 | 68.63% | -112.53% | 19.20% | 2.59% | -15.69% | 1.27% | 1.06 | -10.31 | 3.08 | 2.88 | -6.30 | -10482.00% | 35089.00% | 55490.00% | -15.98% | 0.25 | -110.26% | 0.00% | 0.00% | 0.00% | -40.66 | -6.58 | 45.75 | 2.33 |
| RDDT | Reddit, Inc. | $145.81 | 27.85B | +3% | +5,444% | -80% | +45% | 51.76 | 9.36 | 12.45 | 54.52 | — | 9.55 | 91.18% | 20.07% | 24.05% | 20.94% | 111.60% | 19.00% | 0.01 | — | 11.56 | 11.31 | -2.03 | -19740.00% | 6940.00% | 21701.00% | 2.50% | 2.55 | 172.75% | 0.00% | 0.00% | 1.44% | 56.48 | 36.49 | 11.33 | 54.95 |
| RELX | RELX Plc | $34.79 | 62.98B | +37% | -47% | — | -68% | 23.51 | 20.10 | 5.06 | 14.71 | 345.93 | -5.51 | 63.70% | 31.11% | 21.53% | 69.14% | 22.66% | 13.53% | 3.10 | 10.01 | 0.49 | 0.43 | 1.93 | 680.00% | -57.00% | 790.00% | 5.88% | 0.47 | 28.70% | 2.43% | 57.20% | 5.68% | 18.74 | 19.58 | 5.83 | 3.35 |
| SPOT | Spotify Technology S.A. | $514.94 | 106.02B | -37% | -44% | -80% | -69% | 41.91 | 10.69 | 5.39 | 32.89 | 50.21 | 12.36 | 31.98% | 12.79% | 12.87% | 30.68% | 332.39% | 15.73% | 0.28 | 8.26 | 1.72 | 1.71 | -1.18 | 8345.00% | 533.00% | 2175.00% | 3.12% | 0.47 | 440.17% | 0.00% | 0.00% | 0.65% | 38.79 | 29.45 | 4.96 | 9.84 |
| T | AT&T Inc. | $28.00 | 198.5B | +2% | -49% | -83% | +18% | 8.59 | 1.82 | 1.60 | 6.52 | 8.25 | 4.80 | 79.77% | 19.23% | 17.42% | 21.76% | 8.23% | 5.74% | 1.57 | 3.55 | 0.91 | 0.50 | 2.85 | 10403.00% | 271.00% | 505.00% | 9.68% | 0.75 | 7.65% | 4.07% | 35.00% | 6.31% | 14.76 | 18.34 | 2.84 | 0.94 |
| TME | Tencent Music Entertainme… | $14.60 | 22.38B | -9% | -25% | -64% | -58% | 16.86 | 2.16 | 5.17 | 12.81 | 45.84 | 3.35 | 42.34% | 30.67% | 23.39% | 14.08% | 16.70% | 10.50% | 0.09 | 70.24 | 2.09 | 1.86 | -0.72 | 3677.00% | 234.00% | 4973.00% | 6.29% | 0.62 | 21.72% | 1.03% | 17.30% | 2.34% | 14.43 | 13.60 | 4.43 | 5.43 |
About DoorDash, Inc.
DoorDash, Inc. operates a logistics platform that connects merchants, consumers, and dashers in the United States and internationally. It operates DoorDash and Wolt marketplaces, which provides an array of services that enable merchants to solve mission-critical challenges, such as customer acquisition, delivery, insights and analytics, merchandising, payment processing, and customer support; DashPass and Wolt+, a membership products; and offers DoorDash Drive and Wolt Drive, a white-label delivery fulfillment services; DoorDash Storefront that enables merchants to offer consumers on-demand access to e-commerce; and Bbot, which offers merchants digital ordering and payment solutions for in-store and online channels. The company was formerly known as Palo Alto Delivery Inc. and changed its name to DoorDash, Inc. in 2015. DoorDash, Inc. was incorporated in 2013 and is headquartered in San Francisco, California.
- CEO
- Tony Xu
- Employees
- 23.7K
- Beta
- 1.79
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1,064.68 ÷ $175.84) − 1 = +505.48% (DCF, example).