DASH · DoorDash, Inc.
$183.092026-07-21Sector: Communication Services; Industry: Internet Content & Information; Sub-Industry: Specialized Consumer Services
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$260
+41.7% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($126 · $294) Analysts Range ($190 · $350) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $8.6B | — | -6.7% | 0.0% | −$609MM | $297MM | −$312MM | 11.9% | — | -11.8% | $5.1B | $-1.26 | — |
| 2024.Q4 | $8.6B | 0.0% | -6.7% | 25.0% | −$434MM | $89MM | −$346MM | 12.6% | — | -8.5% | $5.1B | $-1.26 | — |
| 2025.Q1 | $10.7B | 24.2% | -0.4% | 10.2% | −$34MM | −$207MM | −$241MM | 12.7% | — | -0.6% | $5.6B | $0.28 | — |
| 2025.Q4 | $10.7B | 0.0% | -0.4% | 0.4% | −$38MM | −$4.9B | −$4.9B | 13.0% | — | -0.5% | $10.8B | $0.28 | — |
| 2026.Q1 | $14.7B | 37.3% | 8.7% | 0.6% | $1.3B | −$5.1B | −$3.8B | 12.2% | — | 11.6% | $11.2B | $2.09 | 63.2 |
| italics below = DCF projection · 10yr Rev CAGR: 14.1% |
| 2027.Q1 | $18.7B | +27.0% | 15.5% | 2.6% | $2.8B | −$4.4B | −$1.6B | 11.9% | −$1.4B | 21.1% | $15.6B | $2.01 | 91.1 |
| 2028.Q1 | $22.4B | +20.0% | 18.0% | 4.5% | $3.9B | −$3.9B | −$96MM | 11.6% | −$77MM | 21.9% | $19.6B | $3.41 | 53.7 |
| 2029.Q1 | $26.7B | +19.0% | 20.4% | 6.5% | $5.1B | −$4.3B | $837MM | 11.2% | $602MM | 23.6% | $23.8B | $5.18 | 35.3 |
| 2030.Q1 | $31.6B | +18.2% | 22.9% | 8.4% | $6.6B | −$4.6B | $2.0B | 10.9% | $1.3B | 25.3% | $28.5B | $7.40 | 24.7 |
| 2031.Q1 | $36.5B | +15.5% | 27.8% | 10.3% | $9.1B | −$4.4B | $4.7B | 10.6% | $2.7B | 29.7% | $32.9B | $11.54 | 15.9 |
|
| Term. Yr+ | $57.3B | 4.1% | 27.8% | 20.0% | $12.8B | −$2.2B | $10.6B | 8.6% | $87.1B | 23.6% | — | — | — |
Active scenario IV: $260 (+41.7% vs market)