Discounted Cash Flow
Doordash, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2018 | $291.0m | $-204.0m | $-172.0m | -70.1% | — |
| 2019 | $885.0m (204.1%) | $-667.0m (-227.0%) | $-545.0m (-216.9%) | -75.4% (-7.5%) | $-15.44 |
| 2020 | $2.9b (226.1%) | $0 (100.0%) | $146.0m (126.8%) | 0.0% (100.0%) | $-7.39 (52.1%) |
| 2021 | $4.9b (69.4%) | $0 | $563.0m (285.6%) | 0.0% | $-1.39 (81.2%) |
| 2022 | $6.6b (34.7%) | $-3.0m | $191.0m (-66.1%) | -0.0% | $-3.68 (-164.7%) |
| 2023 | $8.6b (31.2%) | $-7.0m (-133.3%) | $1.6b (711.5%) | -0.1% (-77.9%) | $-1.42 (61.4%) |
| 2024 | $10.7b (24.2%) | $-6.0m (14.3%) | $2.0b (30.8%) | -0.1% (31.0%) | $0.28 (120.0%) |
| 2025 | $13.7b (27.9%) | $-3.0m (50.0%) | $2.2b (7.2%) | -0.0% (60.9%) | $2.18 (667.7%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.