investorscraft@gmail.com

Intrinsic ValueDoorDash, Inc. (DASH)

Previous Close$257.98
Intrinsic Value
Upside potential
Previous Close
$257.98

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

DoorDash, Inc. operates as a leading technology platform in the on-demand delivery and logistics sector, primarily serving the food delivery market. The company connects consumers with local merchants through its app, facilitating seamless ordering, payment processing, and last-mile delivery. DoorDash generates revenue primarily through commissions from merchants, delivery fees from consumers, and subscription services like DashPass. Its platform also extends to convenience stores, groceries, and retail partnerships, broadening its market reach beyond restaurants. The company holds a dominant position in the U.S. food delivery market, competing with rivals like Uber Eats and Grubhub. DoorDash leverages data analytics and network effects to optimize delivery efficiency and customer retention, reinforcing its competitive moat. Its expansion into international markets and vertical diversification underscores its ambition to become a comprehensive local commerce platform.

Revenue Profitability And Efficiency

DoorDash reported revenue of $10.72 billion for FY 2024, reflecting strong growth in order volume and expansion into new verticals. The company achieved net income of $123 million, marking a notable improvement in profitability compared to prior years. Operating cash flow stood at $2.13 billion, demonstrating robust cash generation capabilities. Capital expenditures were modest at $104 million, indicating efficient scaling of its asset-light platform model.

Earnings Power And Capital Efficiency

DoorDash’s diluted EPS of $0.29 highlights its transition toward sustainable earnings, supported by operational leverage and cost discipline. The company’s capital efficiency is evident in its high operating cash flow relative to capital expenditures, enabling reinvestment in growth initiatives without significant debt reliance. Its asset-light model minimizes fixed costs, enhancing return on invested capital over time.

Balance Sheet And Financial Health

DoorDash maintains a solid balance sheet with $4.02 billion in cash and equivalents, providing ample liquidity for strategic investments. Total debt of $536 million is manageable, with no immediate refinancing risks. The company’s strong cash position and low leverage ratio underscore its financial flexibility to navigate market fluctuations and pursue growth opportunities.

Growth Trends And Dividend Policy

DoorDash continues to exhibit robust growth, driven by increasing adoption of its platform and expansion into non-food delivery segments. The company does not currently pay dividends, opting instead to reinvest cash flows into market expansion, technology enhancements, and strategic acquisitions to sustain its competitive edge and long-term growth trajectory.

Valuation And Market Expectations

DoorDash’s valuation reflects investor confidence in its market leadership and growth potential, though competitive pressures and regulatory scrutiny remain key risks. The company’s ability to monetize its platform and expand margins will be critical in justifying its current valuation multiples. Market expectations are anchored on sustained order growth and profitability improvements.

Strategic Advantages And Outlook

DoorDash benefits from network effects, brand recognition, and a data-driven logistics platform, which collectively strengthen its market position. The company’s focus on geographic expansion and diversification into adjacent verticals positions it well for long-term growth. However, macroeconomic headwinds and competitive intensity could pose challenges. The outlook remains positive, contingent on execution and adaptability in a dynamic industry landscape.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount