D

DoorDash Inc
F:DD2

Watchlist Manager
DoorDash Inc
F:DD2
Watchlist
Price: 203.25 EUR -2.98% Market Closed
Market Cap: 83.1B EUR

Relative Value

The Relative Value of one DD2 stock under the Base Case scenario is 35.65 EUR. Compared to the current market price of 203.25 EUR, DoorDash Inc is Overvalued by 82%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

DD2 Relative Value
Base Case
35.65 EUR
Overvaluation 82%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
22
vs Industry
3
Median 3Y
4.7
Median 5Y
5.8
Industry
0.6
Forward
8.2
vs History
5
vs Industry
0
Median 3Y
-26.9
Median 5Y
-54.5
Industry
17.1
Forward
114
vs History
42
vs Industry
6
Median 3Y
33.6
Median 5Y
39.8
Industry
8.3
vs History
43
vs Industry
9
Median 3Y
46.2
Median 5Y
56.6
Industry
17.1
vs History
8
vs Industry
4
Median 3Y
5.9
Median 5Y
7.6
Industry
1.6
vs History
22
vs Industry
4
Median 3Y
4.2
Median 5Y
5.3
Industry
0.7
Forward
7.7
vs History
22
vs Industry
6
Median 3Y
8.9
Median 5Y
11.2
Industry
2.3
vs History
19
vs Industry
1
Median 3Y
-25.9
Median 5Y
-45.8
Industry
8.4
Forward
37
vs History
5
vs Industry
0
Median 3Y
-27.9
Median 5Y
-47.5
Industry
12.8
Forward
114.6
vs History
36
vs Industry
7
Median 3Y
29.3
Median 5Y
36.6
Industry
9.7
vs History
47
vs Industry
9
Median 3Y
43.3
Median 5Y
55.8
Industry
13.7
vs History
22
vs Industry
2
Median 3Y
5.8
Median 5Y
7.6
Industry
1.1

Multiples Across Competitors

DD2 Competitors Multiples
DoorDash Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
DoorDash Inc
F:DD2
106.9B EUR 9.5 315.4 121.4 385.9
US
Amazon.com Inc
NASDAQ:AMZN
2.4T USD 3.6 35.8 18.2 32.3
ZA
Naspers Ltd
JSE:NPN
1.1T Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
254.4B USD 1.8 14.1 11 11
CN
PDD Holdings Inc
NASDAQ:PDD
149B USD 2.7 10.8 7.2 7.2
NL
Prosus NV
AEX:PRX
114.5B EUR 21.7 10.8 691.2 691.2
UY
MercadoLibre Inc
BMV:MELIN
2.3T MXN 5.5 59.2 33.4 40.8
AR
Mercadolibre Inc
NASDAQ:MELI
121.2B USD 5.4 58.8 33.1 40.5
CN
Meituan
HKEX:3690
738.2B HKD 1.9 16.7 11.1 13.3
KR
Coupang Inc
NYSE:CPNG
55B USD 1.8 214.9 50 91.8
CN
JD.Com Inc
HKEX:9618
361B HKD 0.3 7.3 4.6 4.6
P/S Multiple
Revenue Growth P/S to Growth
US
D
DoorDash Inc
F:DD2
Average P/S: 5.4
9.5
19%
0.5
US
Amazon.com Inc
NASDAQ:AMZN
3.6
10%
0.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
1.8
N/A N/A
CN
PDD Holdings Inc
NASDAQ:PDD
2.7
13%
0.2
NL
Prosus NV
AEX:PRX
21.7
N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
5.5
26%
0.2
AR
Mercadolibre Inc
NASDAQ:MELI
5.4
26%
0.2
CN
Meituan
HKEX:3690
1.9
16%
0.1
KR
Coupang Inc
NYSE:CPNG
1.8
14%
0.1
CN
JD.Com Inc
HKEX:9618
0.3
7%
0
P/E Multiple
Earnings Growth PEG
US
D
DoorDash Inc
F:DD2
Average P/E: 74.4
315.4
163%
1.9
US
Amazon.com Inc
NASDAQ:AMZN
35.8
18%
2
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
14.1
N/A N/A
CN
PDD Holdings Inc
NASDAQ:PDD
10.8
7%
1.5
NL
Prosus NV
AEX:PRX
10.8
N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
59.2
36%
1.6
AR
Mercadolibre Inc
NASDAQ:MELI
58.8
36%
1.6
CN
Meituan
HKEX:3690
16.7
29%
0.6
KR
Coupang Inc
NYSE:CPNG
214.9
127%
1.7
CN
JD.Com Inc
HKEX:9618
7.3
15%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
D
DoorDash Inc
F:DD2
Average EV/EBITDA: 98.1
121.4
96%
1.3
US
Amazon.com Inc
NASDAQ:AMZN
18.2
25%
0.7
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
11
N/A N/A
CN
PDD Holdings Inc
NASDAQ:PDD
7.2
22%
0.3
NL
Prosus NV
AEX:PRX
691.2
N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
33.4
32%
1
AR
Mercadolibre Inc
NASDAQ:MELI
33.1
32%
1
CN
Meituan
HKEX:3690
11.1
30%
0.4
KR
Coupang Inc
NYSE:CPNG
50
55%
0.9
CN
JD.Com Inc
HKEX:9618
4.6
15%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
D
DoorDash Inc
F:DD2
Average EV/EBIT: 131.9
385.9
287%
1.3
US
Amazon.com Inc
NASDAQ:AMZN
32.3
20%
1.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
11
N/A N/A
CN
PDD Holdings Inc
NASDAQ:PDD
7.2
25%
0.3
NL
Prosus NV
AEX:PRX
691.2
N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
40.8
36%
1.1
AR
Mercadolibre Inc
NASDAQ:MELI
40.5
36%
1.1
CN
Meituan
HKEX:3690
13.3
30%
0.4
KR
Coupang Inc
NYSE:CPNG
91.8
77%
1.2
CN
JD.Com Inc
HKEX:9618
4.6
14%
0.3