Advertisement
U.S. markets open in 3 hours 44 minutes
  • S&P Futures

    5,098.75
    -2.75 (-0.05%)
     
  • Dow Futures

    39,140.00
    -49.00 (-0.13%)
     
  • Nasdaq Futures

    17,989.75
    -1.25 (-0.01%)
     
  • Russell 2000 Futures

    2,012.50
    -8.00 (-0.40%)
     
  • Crude Oil

    76.19
    -0.30 (-0.39%)
     
  • Gold

    2,043.80
    -5.60 (-0.27%)
     
  • Silver

    22.68
    -0.30 (-1.29%)
     
  • EUR/USD

    1.0851
    +0.0028 (+0.26%)
     
  • 10-Yr Bond

    4.2600
    0.0000 (0.00%)
     
  • Vix

    14.12
    +0.37 (+2.69%)
     
  • GBP/USD

    1.2679
    +0.0006 (+0.05%)
     
  • USD/JPY

    150.5940
    +0.1540 (+0.10%)
     
  • Bitcoin USD

    51,195.39
    -400.11 (-0.78%)
     
  • CMC Crypto 200

    885.54
    0.00 (0.00%)
     
  • FTSE 100

    7,684.03
    -22.25 (-0.29%)
     
  • Nikkei 225

    39,233.71
    +135.01 (+0.35%)
     

A Look At The Intrinsic Value Of DoorDash, Inc. (NASDAQ:DASH)

Key Insights

  • The projected fair value for DoorDash is US$109 based on 2 Stage Free Cash Flow to Equity

  • DoorDash's US$95.23 share price indicates it is trading at similar levels as its fair value estimate

  • The US$100 analyst price target for DASH is 7.9% less than our estimate of fair value

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of DoorDash, Inc. (NASDAQ:DASH) as an investment opportunity by taking the expected future cash flows and discounting them to today's value. This will be done using the Discounted Cash Flow (DCF) model. Don't get put off by the jargon, the math behind it is actually quite straightforward.

We would caution that there are many ways of valuing a company and, like the DCF, each technique has advantages and disadvantages in certain scenarios. If you still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

Check out our latest analysis for DoorDash

Step By Step Through The Calculation

We use what is known as a 2-stage model, which simply means we have two different periods of growth rates for the company's cash flows. Generally the first stage is higher growth, and the second stage is a lower growth phase. To start off with, we need to estimate the next ten years of cash flows. Where possible we use analyst estimates, but when these aren't available we extrapolate the previous free cash flow (FCF) from the last estimate or reported value. We assume companies with shrinking free cash flow will slow their rate of shrinkage, and that companies with growing free cash flow will see their growth rate slow, over this period. We do this to reflect that growth tends to slow more in the early years than it does in later years.

A DCF is all about the idea that a dollar in the future is less valuable than a dollar today, so we discount the value of these future cash flows to their estimated value in today's dollars:

10-year free cash flow (FCF) forecast

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

Levered FCF ($, Millions)

US$1.28b

US$1.71b

US$1.70b

US$2.11b

US$2.33b

US$2.53b

US$2.69b

US$2.83b

US$2.95b

US$3.06b

Growth Rate Estimate Source

Analyst x7

Analyst x7

Analyst x1

Analyst x1

Est @ 10.80%

Est @ 8.23%

Est @ 6.43%

Est @ 5.16%

Est @ 4.28%

Est @ 3.66%

Present Value ($, Millions) Discounted @ 7.6%

US$1.2k

US$1.5k

US$1.4k

US$1.6k

US$1.6k

US$1.6k

US$1.6k

US$1.6k

US$1.5k

US$1.5k

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$15b

The second stage is also known as Terminal Value, this is the business's cash flow after the first stage. The Gordon Growth formula is used to calculate Terminal Value at a future annual growth rate equal to the 5-year average of the 10-year government bond yield of 2.2%. We discount the terminal cash flows to today's value at a cost of equity of 7.6%.

Terminal Value (TV)= FCF2033 × (1 + g) ÷ (r – g) = US$3.1b× (1 + 2.2%) ÷ (7.6%– 2.2%) = US$59b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$59b÷ ( 1 + 7.6%)10= US$28b

The total value is the sum of cash flows for the next ten years plus the discounted terminal value, which results in the Total Equity Value, which in this case is US$43b. In the final step we divide the equity value by the number of shares outstanding. Compared to the current share price of US$95.2, the company appears about fair value at a 12% discount to where the stock price trades currently. Remember though, that this is just an approximate valuation, and like any complex formula - garbage in, garbage out.

dcf
dcf

The Assumptions

We would point out that the most important inputs to a discounted cash flow are the discount rate and of course the actual cash flows. Part of investing is coming up with your own evaluation of a company's future performance, so try the calculation yourself and check your own assumptions. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at DoorDash as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 7.6%, which is based on a levered beta of 1.068. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

SWOT Analysis for DoorDash

Strength

  • Currently debt free.

Weakness

  • Shareholders have been diluted in the past year.

Opportunity

  • Forecast to reduce losses next year.

  • Has sufficient cash runway for more than 3 years based on current free cash flows.

  • Current share price is below our estimate of fair value.

Threat

  • No apparent threats visible for DASH.

Looking Ahead:

Valuation is only one side of the coin in terms of building your investment thesis, and it shouldn't be the only metric you look at when researching a company. It's not possible to obtain a foolproof valuation with a DCF model. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. For DoorDash, there are three important aspects you should further examine:

  1. Risks: For example, we've discovered 2 warning signs for DoorDash that you should be aware of before investing here.

  2. Future Earnings: How does DASH's growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.

  3. Other Solid Businesses: Low debt, high returns on equity and good past performance are fundamental to a strong business. Why not explore our interactive list of stocks with solid business fundamentals to see if there are other companies you may not have considered!

PS. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the NASDAQGS every day. If you want to find the calculation for other stocks just search here.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.

This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.

Advertisement