Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
132.50 USD229.29 USD309.64 USD
-28.14%
229.29 USDCurrent price is 28.1% below the base model value.
D
US
DASH.US · DoorDash, Inc.
US · US
Latest price164.76 USD
30D-12.31%
Vs. base value+244%
Research summary
DASH.US latest organized financial period shows revenue grew +27.93% YoY and net income grew +660% YoY. Current price is about 165 USD, while the model base case is about 47.95 USD; the current price sits +244% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue14B USD
Net income935M USD
Free cash flow2B USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:21
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price164.76 USD
Base value47.95 USD
Vs. base+244%
Price date2026/04/29
29.64 USD47.95 USD62.47 USD
+244%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
29.64 USD47.95 USD62.47 USD
+244%
47.95 USDCurrent price is 243.6% above the base model value.Adjusted reference: 84.89 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth11.7%
Current price implies roughly 11.7% annualized FCF growth.
11.7%Current price implies roughly 11.7% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
14.46 USD14.46 USD14.46 USD
+1,039%
14.46 USDCurrent price is 1039.6% above the base model value.
Updated: 2026/04/29 15:21
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Restructuring charges | Restructuring | -2M USD | Medium |
| 2023/12/31 | Restructuring charges | Restructuring | -5M USD | Medium |
| 2022/12/31 | Restructuring charges | Restructuring | -218M USD | Medium |
| 2025/09/30 | Restructuring charges | Restructuring | -2M USD | Medium |
| 2025/06/30 | Restructuring charges | Restructuring | -790K USD | Medium |
| 2025/03/31 | Restructuring charges | Restructuring | -790K USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 14B USD | 935M USD | 937M USD | 2B USD | 2.13 | 2.13 |
| 2024/12/31 | Annual | 11B USD | 123M USD | - | 2B USD | 0.29 | - |
| 2023/12/31 | Annual | 9B USD | -558M USD | -553M USD | 2B USD | -1.42 | -1.41 |
| 2022/12/31 | Annual | 7B USD | -1B USD | -1B USD | 191M USD | -3.68 | -3.09 |
| 2021/12/31 | Annual | 5B USD | -468M USD | - | 563M USD | -1.39 | - |
Ad placement