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)
$63.76
Method range
$14.88 – $736.86
median $155.54
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 | $63.76 | -64.13% |
| Exit multiple | $736.86 | +314.60% |
| Analyst target | $247.33 | +39.16% |
| Graham number | $14.88 | -91.63% |
- Forward DCF$63.76
- Exit multiple$736.86
- Analyst target$247.33
- Graham number$14.88
Stock price
$177.73
FCF / share (TTM)
$0.96
3Y FCF CAGR
38.3%
Fair value @ hist. growth
$97.53
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
47.7%
per year over your projection horizon
Margin of safety -82.2% vs hist-growth DCF
Historical 3Y CAGR
38.3%
Your model implies
47.7%
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% | 44.2% | 43.6% | 42.9% | 42.2% | 41.5% |
| 12.6% | 46.5% | 46.0% | 45.4% | 44.8% | 44.1% |
| 13.6% | 48.8% | 48.3% | 47.7% | 47.2% | 46.6% |
| 14.6% | 51.0% | 50.5% | 50.0% | 49.5% | 48.9% |
| 15.0% | 51.9% | 51.5% | 51.0% | 50.5% | 49.9% |
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
$1.09B
Total debt − cash
Beta
1.78
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
How this company returns cash to shareholders — buybacks, dividends, and stock splits.