D

DoorDash Inc
F:DD2

Watchlist Manager
DoorDash Inc
F:DD2
Watchlist
Price: 198.5 EUR 3.95%
Market Cap: 81.2B EUR

Relative Value

The Relative Value of one DD2 stock under the Base Case scenario is 37.48 EUR. Compared to the current market price of 198.5 EUR, DoorDash Inc is Overvalued by 81%.

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
37.48 EUR
Overvaluation 81%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
23
vs Industry
3
Median 3Y
4.7
Median 5Y
5.8
Industry
0.5
Forward
7.9
vs History
5
vs Industry
0
Median 3Y
-29
Median 5Y
-63
Industry
16.7
Forward
110.2
vs History
42
vs Industry
6
Median 3Y
33.6
Median 5Y
39.4
Industry
8.1
vs History
46
vs Industry
9
Median 3Y
46.2
Median 5Y
53.4
Industry
16.9
vs History
10
vs Industry
4
Median 3Y
5.9
Median 5Y
7.5
Industry
1.6
vs History
23
vs Industry
4
Median 3Y
4.2
Median 5Y
5.3
Industry
0.7
Forward
7.4
vs History
23
vs Industry
6
Median 3Y
8.9
Median 5Y
11.2
Industry
2.3
vs History
19
vs Industry
1
Median 3Y
-26.5
Median 5Y
-47
Industry
8.2
Forward
35.7
vs History
5
vs Industry
0
Median 3Y
-28.8
Median 5Y
-54.8
Industry
12.5
Forward
110.5
vs History
39
vs Industry
7
Median 3Y
29.3
Median 5Y
36.2
Industry
9.5
vs History
48
vs Industry
9
Median 3Y
43.3
Median 5Y
52.5
Industry
13.4
vs History
23
vs Industry
2
Median 3Y
5.8
Median 5Y
7.4
Industry
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
103.4B EUR 9.2 305 117.1 372.4
US
Amazon.com Inc
NASDAQ:AMZN
2.2T USD 3.4 33.6 17.1 30.3
ZA
Naspers Ltd
JSE:NPN
1.1T Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
269.9B USD 1.9 15 11.7 11.7
CN
PDD Holdings Inc
NASDAQ:PDD
144.7B USD 2.6 10.5 6.8 6.8
NL
Prosus NV
AEX:PRX
115.3B EUR 22.8 16.8 3 305.2 3 305.2
UY
MercadoLibre Inc
BMV:MELIN
2.4T MXN 5.5 60.3 34 41.5
AR
Mercadolibre Inc
NASDAQ:MELI
123.8B USD 5.5 60.1 33.9 41.4
CN
Meituan
HKEX:3690
789.6B HKD 2.1 17.6 12.2 14.6
KR
Coupang Inc
NYSE:CPNG
51.3B USD 1.7 200.3 46.3 85
CN
JD.Com Inc
HKEX:9618
365.9B HKD 0.3 7.4 4.7 4.7
P/S Multiple
Revenue Growth P/S to Growth
US
D
DoorDash Inc
F:DD2
Average P/S: 5.5
9.2
19%
0.5
US
Amazon.com Inc
NASDAQ:AMZN
3.4
10%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
12%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
1.9
9%
0.2
CN
PDD Holdings Inc
NASDAQ:PDD
2.6
13%
0.2
NL
Prosus NV
AEX:PRX
22.8
14%
1.6
UY
MercadoLibre Inc
BMV:MELIN
5.5
26%
0.2
AR
Mercadolibre Inc
NASDAQ:MELI
5.5
26%
0.2
CN
Meituan
HKEX:3690
2.1
16%
0.1
KR
Coupang Inc
NYSE:CPNG
1.7
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: 72.6
305
163%
1.9
US
Amazon.com Inc
NASDAQ:AMZN
33.6
18%
1.9
ZA
N
Naspers Ltd
JSE:NPN
Not Available
20%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
15
20%
0.7
CN
PDD Holdings Inc
NASDAQ:PDD
10.5
7%
1.5
NL
Prosus NV
AEX:PRX
16.8
18%
0.9
UY
MercadoLibre Inc
BMV:MELIN
60.3
36%
1.7
AR
Mercadolibre Inc
NASDAQ:MELI
60.1
36%
1.7
CN
Meituan
HKEX:3690
17.6
29%
0.6
KR
Coupang Inc
NYSE:CPNG
200.3
127%
1.6
CN
JD.Com Inc
HKEX:9618
7.4
15%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
D
DoorDash Inc
F:DD2
Average EV/EBITDA: 358.9
117.1
96%
1.2
US
Amazon.com Inc
NASDAQ:AMZN
17.1
25%
0.7
ZA
N
Naspers Ltd
JSE:NPN
Not Available
188%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
11.7
29%
0.4
CN
PDD Holdings Inc
NASDAQ:PDD
6.8
22%
0.3
NL
Prosus NV
AEX:PRX
3 305.2
N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
34
32%
1.1
AR
Mercadolibre Inc
NASDAQ:MELI
33.9
32%
1.1
CN
Meituan
HKEX:3690
12.2
30%
0.4
KR
Coupang Inc
NYSE:CPNG
46.3
55%
0.8
CN
JD.Com Inc
HKEX:9618
4.7
15%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
D
DoorDash Inc
F:DD2
Average EV/EBIT: 391.4
372.4
287%
1.3
US
Amazon.com Inc
NASDAQ:AMZN
30.3
20%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
11.7
14%
0.8
CN
PDD Holdings Inc
NASDAQ:PDD
6.8
25%
0.3
NL
Prosus NV
AEX:PRX
3 305.2
N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
41.5
36%
1.2
AR
Mercadolibre Inc
NASDAQ:MELI
41.4
36%
1.1
CN
Meituan
HKEX:3690
14.6
30%
0.5
KR
Coupang Inc
NYSE:CPNG
85
77%
1.1
CN
JD.Com Inc
HKEX:9618
4.7
14%
0.3