D

DoorDash Inc
F:DD2

Watchlist Manager
DoorDash Inc
F:DD2
Watchlist
Price: 193.38 EUR 1.17% Market Closed
Market Cap: 79.1B EUR

Relative Value

The Relative Value of one DD2 stock under the Base Case scenario is 37.94 EUR. Compared to the current market price of 193.38 EUR, DoorDash Inc is Overvalued by 80%.

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
37.94 EUR
Overvaluation 80%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
35
vs Industry
3
Median 3Y
5.5
Median 5Y
6.3
Industry
0.6
Forward
6.9
vs History
17
vs Industry
0
Median 3Y
-19.9
Median 5Y
-39.8
Industry
16.8
Forward
97.9
vs History
51
vs Industry
6
Median 3Y
33.6
Median 5Y
39.5
Industry
8.5
vs History
90
vs Industry
9
Median 3Y
38.1
Median 5Y
46.1
Industry
17.5
vs History
27
vs Industry
4
Median 3Y
7.4
Median 5Y
7.9
Industry
1.7
vs History
29
vs Industry
4
Median 3Y
5
Median 5Y
5.8
Industry
0.7
Forward
6.8
vs History
30
vs Industry
6
Median 3Y
10.7
Median 5Y
12.3
Industry
2.3
vs History
32
vs Industry
1
Median 3Y
81.4
Median 5Y
-37.2
Industry
8.5
Forward
33.6
vs History
17
vs Industry
0
Median 3Y
-20.8
Median 5Y
-38.6
Industry
13.1
Forward
116.6
vs History
46
vs Industry
7
Median 3Y
29.3
Median 5Y
36.7
Industry
10.1
vs History
56
vs Industry
9
Median 3Y
42.7
Median 5Y
55.2
Industry
14.2
vs History
54
vs Industry
2
Median 3Y
6.4
Median 5Y
7.6
Industry
1.1

Multiples Across Competitors

DD2 Competitors Multiples
DoorDash Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
DoorDash Inc
F:DD2
96.5B EUR 7.5 110.5 72.1 136.6
US
Amazon.com Inc
NASDAQ:AMZN
2.4T USD 3.5 31.3 17.1 31
ZA
Naspers Ltd
JSE:NPN
861.4B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
361B USD 2.5 20.2 20.9 20.9
CN
PDD Holdings Inc
NASDAQ:PDD
158.2B USD 2.7 10.9 7.5 7.5
NL
Prosus NV
AEX:PRX
125.9B EUR 21.6 10.9 612.7 612.7
AR
Mercadolibre Inc
NASDAQ:MELI
101.5B USD 3.8 48.3 25.5 31.5
UY
MercadoLibre Inc
BMV:MELIN
1.8T MXN 3.9 49 25.6 31.5
CN
Meituan
HKEX:3690
616.6B HKD 1.5 -281 -174.4 -174.4
KR
Coupang Inc
NYSE:CPNG
45.4B USD 1.3 116.5 31.4 51.7
CN
JD.Com Inc
HKEX:9618
360.9B HKD 0.3 10.2 10.8 10.8
P/S Multiple
Revenue Growth P/S to Growth
US
D
DoorDash Inc
F:DD2
Average P/S: 4.9
7.5
27%
0.3
US
Amazon.com Inc
NASDAQ:AMZN
3.5
12%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
17%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.5
9%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
2.7
13%
0.2
NL
Prosus NV
AEX:PRX
21.6
24%
0.9
AR
Mercadolibre Inc
NASDAQ:MELI
3.8
30%
0.1
UY
MercadoLibre Inc
BMV:MELIN
3.9
30%
0.1
CN
Meituan
HKEX:3690
1.5
13%
0.1
KR
Coupang Inc
NYSE:CPNG
1.3
16%
0.1
CN
JD.Com Inc
HKEX:9618
0.3
9%
0
P/E Multiple
Earnings Growth PEG
US
D
DoorDash Inc
F:DD2
Average P/E: 45.3
110.5
161%
0.7
US
Amazon.com Inc
NASDAQ:AMZN
31.3
21%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20.2
17%
1.2
CN
PDD Holdings Inc
NASDAQ:PDD
10.9
10%
1.1
NL
Prosus NV
AEX:PRX
10.9
3%
3.6
AR
Mercadolibre Inc
NASDAQ:MELI
48.3
32%
1.5
UY
MercadoLibre Inc
BMV:MELIN
49
32%
1.5
CN
Meituan
HKEX:3690
Negative Multiple: -281
5%
N/A
KR
Coupang Inc
NYSE:CPNG
116.5
121%
1
CN
JD.Com Inc
HKEX:9618
10.2
10%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
D
DoorDash Inc
F:DD2
Average EV/EBITDA: 91.5
72.1
101%
0.7
US
Amazon.com Inc
NASDAQ:AMZN
17.1
28%
0.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available
63%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20.9
13%
1.6
CN
PDD Holdings Inc
NASDAQ:PDD
7.5
13%
0.6
NL
Prosus NV
AEX:PRX
612.7
73%
8.4
AR
Mercadolibre Inc
NASDAQ:MELI
25.5
31%
0.8
UY
MercadoLibre Inc
BMV:MELIN
25.6
31%
0.8
CN
Meituan
HKEX:3690
Negative Multiple: -174.4
5%
N/A
KR
Coupang Inc
NYSE:CPNG
31.4
57%
0.6
CN
JD.Com Inc
HKEX:9618
10.8
7%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
D
DoorDash Inc
F:DD2
Average EV/EBIT: 103.8
136.6
279%
0.5
US
Amazon.com Inc
NASDAQ:AMZN
31
22%
1.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available
110%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20.9
14%
1.5
CN
PDD Holdings Inc
NASDAQ:PDD
7.5
13%
0.6
NL
Prosus NV
AEX:PRX
612.7
97%
6.3
AR
Mercadolibre Inc
NASDAQ:MELI
31.5
31%
1
UY
MercadoLibre Inc
BMV:MELIN
31.5
31%
1
CN
Meituan
HKEX:3690
Negative Multiple: -174.4
1%
N/A
KR
Coupang Inc
NYSE:CPNG
51.7
78%
0.7
CN
JD.Com Inc
HKEX:9618
10.8
5%
2.2