DoorDash, Inc. (DASH) DCF Valuation

DoorDash, Inc. (DASH) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

DoorDash, Inc. (DASH) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Designed for accuracy, our [DASH] DCF Calculator empowers you to evaluate DoorDash, Inc. valuation using up-to-date financial information and complete flexibility to modify key parameters for enhanced forecasts.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 885.0 2,886.0 4,888.0 6,583.0 8,635.0 13,712.8 21,776.4 34,581.9 54,917.6 87,211.6
Revenue Growth, % 0 226.1 69.37 34.68 31.17 58.8 58.8 58.8 58.8 58.8
EBITDA -634.0 -306.0 -293.0 -663.0 -68.0 -2,717.7 -4,315.9 -6,853.8 -10,884.1 -17,284.4
EBITDA, % -71.64 -10.6 -5.99 -10.07 -0.78749 -19.82 -19.82 -19.82 -19.82 -19.82
Depreciation 32.0 120.0 156.0 369.0 509.0 616.1 978.4 1,553.8 2,467.5 3,918.5
Depreciation, % 3.62 4.16 3.19 5.61 5.89 4.49 4.49 4.49 4.49 4.49
EBIT -666.0 -426.0 -449.0 -1,032.0 -577.0 -3,333.8 -5,294.3 -8,407.5 -13,351.5 -21,202.8
EBIT, % -75.25 -14.76 -9.19 -15.68 -6.68 -24.31 -24.31 -24.31 -24.31 -24.31
Total Cash 765.0 4,859.0 3,757.0 3,521.0 4,078.0 9,983.3 15,853.9 25,176.7 39,981.7 63,492.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 58.0 291.0 349.0 400.0 533.0
Account Receivables, % 6.55 10.08 7.14 6.08 6.17
Inventories 50.0 .0 .0 441.0 .0 338.7 537.8 854.1 1,356.3 2,153.9
Inventories, % 5.65 0 0 6.7 0 2.47 2.47 2.47 2.47 2.47
Accounts Payable 20.0 80.0 161.0 157.0 216.0 362.3 575.4 913.8 1,451.1 2,304.5
Accounts Payable, % 2.26 2.77 3.29 2.38 2.5 2.64 2.64 2.64 2.64 2.64
Capital Expenditure -92.0 -159.0 -237.0 -346.0 -324.0 -816.2 -1,296.2 -2,058.4 -3,268.9 -5,191.1
Capital Expenditure, % -10.4 -5.51 -4.85 -5.26 -3.75 -5.95 -5.95 -5.95 -5.95 -5.95
Tax Rate, % -4.49 -4.49 -4.49 -4.49 -4.49 -4.49 -4.49 -4.49 -4.49 -4.49
EBITAT -667.0 -428.8 -453.8 -1,009.1 -602.9 -3,319.1 -5,270.8 -8,370.3 -13,292.4 -21,108.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -815.0 -590.8 -511.8 -1,482.1 -50.9 -4,166.5 -6,155.7 -9,775.5 -15,523.9 -24,652.6
WACC, % 12.28 12.28 12.28 12.27 12.28 12.28 12.28 12.28 12.28 12.28
PV UFCF
SUM PV UFCF -39,087.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -25,146
Terminal Value -244,713
Present Terminal Value -137,161
Enterprise Value -176,249
Net Debt -2,134
Equity Value -174,115
Diluted Shares Outstanding, MM 393
Equity Value Per Share -443.10

What You Will Get

  • Real DASH Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Instant Calculations: Intrinsic value and NPV are calculated in real-time.
  • Scenario Analysis: Explore various scenarios to assess DoorDash’s future performance.
  • User-Friendly Design: Designed for professionals while remaining accessible to newcomers.

Key Features

  • Real-Life DASH Data: Pre-filled with DoorDash’s historical financials and forward-looking projections.
  • Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
  • Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
  • User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring DoorDash’s preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation outcomes.
  • 5. Present with Confidence: Share professional valuation insights to bolster your decision-making.

Why Choose This Calculator?

  • Accuracy: Utilizes real DoorDash financials for precise data representation.
  • Flexibility: Allows users to easily test and modify inputs as needed.
  • Time-Saving: Eliminate the complexity of creating a DCF model from the ground up.
  • Professional-Grade: Crafted with the precision and usability expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for those without extensive financial modeling knowledge.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling DoorDash stock (DASH).
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for DoorDash (DASH).
  • Consultants: Deliver professional valuation insights on DoorDash (DASH) to clients quickly and accurately.
  • Business Owners: Understand how companies like DoorDash (DASH) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to DoorDash (DASH).

What the Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations for DoorDash, Inc. (DASH).
  • Real-World Data: DoorDash’s historical and projected financials preloaded for analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to test various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for deeper insights into DoorDash's performance.
  • Key Ratios: Built-in analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables for clear, actionable results tailored to DoorDash, Inc. (DASH).

No products were found matching.