DASH

$183.86

Public overview and default valuation.

Log in to track this stock.

Valuation Details
Default assumptions: 10Y forecast, 9% market return, 2.5% terminal growth, 10.00% trendline growth.
Want to create your own valuation? Create a free account.
$113.15

With 20% Margin of Safety (MoS):

$90.52
▼ -50.77% downside
Capital Efficiency
Average Quarterly ROIC
3.81%
Cost of Capital (estimated)8%
Value StatusUnderperforming Capital

The company is earning below its required return. This may indicate inefficient use of capital or excess cash that isn't being reinvested.

Complete historical ROIC is available with
.
Fundamental Score
46
BearishWeighted across 6 signals
DCF Discount
50.8% premium to price
0
FCF Yield
3.9% trailing FCF yield
47
ROIC vs WACC
ROIC 3.8% vs WACC 8.0% (0.5x)
24
Net Debt / FCF
Net cash position
100
Buybacks
Share count growing
30
FCF CAGR (5Y)
409.7% 5Y FCF CAGR (adjusted)
100
Strengths: Net Debt / FCF, FCF CAGR (5Y). Concerns: DCF Discount, ROIC vs WACC.
Narrative Score
55
Weak
Weighted across 5 recent drivers · Last 30 daysVs 6-Month Baseline: Above Avg (61th pct)
Trend: StableConfidence: 87%Updated: 3h ago
Sources: 69 (News 56 · Analyst 13)
Drivers
22 regulatory scrutiny+0.3
33 news sentiment+0.1
Legal risk-0.0
2 analyst upgrades+0.0
11 analyst reiterations0.0
Other Metrics
P/E91.4
Profit Margin6.8%
Owner Earnings$2.02b
One Dollar Premise0.00%
Debt/Equity0.77
Current Ratio1.88
PEG9.442
Free Cash Flow (in millions)
2018201920202021202220232024
-$143-$375$411$929$713$1,997$3,064
How Intrinziq Estimates Fair Value

Intrinziq estimates DoorDash, Inc.'s intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.

DoorDash, Inc.Communication Services

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.

Last updated: Feb 06, 2026
Data sources: Financial Modeling Prep
This valuation is based on assumptions and publicly available data. It is not financial advice or a recommendation to buy or sell any security. Always do your own research before making investment decisions.