Fair value (multi-method)
Four independent methods triangulate what DASH is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$71.81
Method range
$14.88 – $750.21
median $164.86
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $71.81 | -54.20% |
| Exit multiple | $750.21 | +378.45% |
| Analyst target | $257.92 | +64.49% |
| Graham number | $14.88 | -90.51% |
- Forward DCF$71.81
- Exit multiple$750.21
- Analyst target$257.92
- Graham number$14.88
Stock price
$156.80
FCF / share (TTM)
$0.96
3Y FCF CAGR
38.3%
Fair value @ hist. growth
$96.99
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
45.8%
per year over your projection horizon
Margin of safety -61.7% vs hist-growth DCF
Historical 3Y CAGR
38.3%
Your model implies
45.8%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 38% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 11.6% | 42.3% | 41.7% | 41.1% | 40.4% | 39.7% |
| 12.6% | 44.7% | 44.1% | 43.5% | 42.9% | 42.3% |
| 13.6% | 46.9% | 46.4% | 45.8% | 45.3% | 44.7% |
| 14.6% | 49.0% | 48.6% | 48.1% | 47.5% | 47.0% |
| 15.0% | 49.9% | 49.4% | 48.9% | 48.4% | 47.9% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net cash
$627M
Total debt − cash
Beta
1.81
Vs market benchmark
Frequently asked questions
DoorDash (DASH) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation