DASH · DoorDash, Inc.
$156.452026-05-17Sector: Communication Services; Industry: Internet Content & Information; Sub-Industry: Specialized Consumer Services
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Bull
$341
+118.2% vs market
Base · active
$299
+91.1% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($138 · $341) Analysts Range ($200 · $340) 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 |
|---|
| 2021.Q4 | $4.9B | — | -9.2% | 0.0% | −$457MM | $130MM | −$327MM | 12.8% | — | -23.4% | $2.0B | $-1.06 | — |
| 2022.Q4 | $6.6B | 34.7% | -17.1% | 2.2% | −$1.1B | −$190MM | −$1.3B | 12.6% | — | -30.5% | $5.2B | $-3.08 | — |
| 2023.Q4 | $8.6B | 31.2% | -6.7% | 0.0% | −$613MM | $193MM | −$420MM | 12.1% | — | -11.8% | $5.2B | $-1.26 | — |
| 2024.Q4 | $10.7B | 24.2% | -0.4% | 25.0% | −$28MM | −$125MM | −$154MM | 12.6% | — | -0.5% | $5.3B | $0.28 | — |
| 2025.Q4 | $13.7B | 27.9% | 10.7% | 0.4% | $1.5B | −$5.2B | −$3.7B | 13.0% | — | 17.7% | $11.2B | $2.11 | 47.2 |
| italics below = DCF projection · 10yr Rev CAGR: 14.3% |
| 2026.Q4 | $17.9B | +30.2% | 21.7% | 2.4% | $3.8B | −$2.5B | $1.3B | 12.3% | $1.2B | 30.4% | $13.7B | $2.07 | 75.6 |
| 2027.Q4 | $21.4B | +19.7% | 23.7% | 4.3% | $4.9B | −$2.1B | $2.7B | 11.9% | $2.2B | 32.9% | $15.8B | $3.39 | 46.2 |
| 2028.Q4 | $25.3B | +18.1% | 25.7% | 6.3% | $6.1B | −$2.4B | $3.7B | 11.5% | $2.6B | 35.7% | $18.2B | $5.03 | 31.1 |
| 2029.Q4 | $29.3B | +16.1% | 27.7% | 8.3% | $7.5B | −$2.5B | $4.9B | 11.2% | $3.2B | 38.2% | $20.8B | $6.97 | 22.4 |
| 2030.Q4 | $34.1B | +16.3% | 31.7% | 10.2% | $9.7B | −$3.0B | $6.7B | 10.8% | $3.9B | 43.6% | $23.8B | $10.80 | 14.5 |
|
| Term. Yr+ | $54.5B | 4.1% | 31.7% | 20.0% | $13.8B | −$2.4B | $11.4B | 8.6% | $92.5B | 23.6% | — | — | — |
Active scenario IV: $299 (+91.1% vs market)