Skip to content
StockMarketAgent
Direct answer
DASH trades against a final fair-value range of $69.43-$224.99, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $69.4, high $225, with mid-point at $143.
Stock analysis

DASH fair value $69–$225

By StockMarketAgent.AI team· supervised by
विश्लेषित: 2026-05-20अगला अद्यतन: 2026-08-20Methodology v2.4Data cut-off: Quality gate: passSources: all material sources passed deterministic freshness/provenance gatesReview: automatedArchetype: Mature compounder
View archive
मूल्य
$162.67
▼ -19.85 (-12.20%)
उचित मूल्य
$143
$69–$225
रेटिंग
घटाएँ
confidence 80/100
ऊपरी अंतर
-12.2%
upside to fair value
सुरक्षा मार्जिन
$121.40
MoS level · 15%
बाज़ार पूंजीकरण
$70.9B
P/E fwd 20.9
अंग्रेज़ी फ़ॉलबैकHI
अनुवाद होने तक अंग्रेज़ी स्रोत दिखा रहा है
इस रिपोर्ट का अभी अनुवाद नहीं हुआ है। अनुवाद कतार पकड़ने पर कुछ मिनट में रिफ़्रेश करें।

§1 कार्यकारी सारांश

  • Composite fair value $143 with high case $225.
  • Implied downside of 12.2% to fair value.
  • Moat 6.5/10 · confidence 80/100 · Mature compounder.
  • Currently screens above fair value, so patience matters more than entry speed.
Fair value
$143
Margin of safety
-13.9%
Confidence
80/100
Moat
6.5/10

Educational analysis only — not financial advice. Always do your own due diligence.

$162.67Price
Low $69.43
Mid $142.82
High $224.99

DASH trades against a final fair-value range of $69.43-$224.99, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • Network Effects
    Dense two-sided liquidity between merchants, consumers, and Dashers.
  • Switching Costs
    DashPass memberships drive high recurring volume and platform lock-in.
  • Cycle upside
    Accelerating digital penetration in grocery and retail expands the total addressable market, while rational duopoly pricing in US food delivery stabilizes take rates.

§2 बेयर केस

A forced reclassification of gig workers to employees drastically inflates fulfillment costs. Passing costs to consumers destroys demand elasticity, while aggressive UberEats promotions prevent take-rate expansion. Operating leverageLeverageThe proportion of debt in the company's capital structure. Commonly measured as Debt/EBITDA, Debt/Equity, or Net Debt/EBITDA. reverses, rendering the 12% terminal margin target impossible and crashing FCFFree cash flowOperating cash flow minus capital expenditures. The cash a business generates after maintaining and growing its asset base — the closest accounting proxy for owner-economics..

इस थीसिस के टूटने के तरीक़े

Gig Worker Reclassification

· High

Federal or broad state-level mandates forcing W-2 employee status for Dashers.

FV impact
-50%
Trigger
12-24 months

Ad Revenue Stagnation

· Medium

Failure to scale the high-margin advertising business beyond core restaurant placement.

FV impact
-25%
Trigger
12-18 months

Take-Rate Price War

· Medium

UberEats initiates a prolonged promotional war, capping DASH's ability to extract merchant value.

FV impact
-30%
Trigger
6-12 months
निगरानी हेतु शीघ्र चेतावनी संकेत
मेट्रिकवर्तमानट्रिगर सीमा
Declining active DashPass subscriber growth rates.MonitorDeterioration versus the report thesis
Take-rate compression in the core US restaurant delivery market.MonitorDeterioration versus the report thesis
Advertising revenue growth lagging overall GMV expansion.MonitorDeterioration versus the report thesis
Spikes in Dasher acquisition and retention costs.MonitorDeterioration versus the report thesis
SBC expense accelerating faster than operating cash flow.MonitorDeterioration versus the report thesis

§3 वित्तीय इतिहास

आय विवरण — पिछले छह कालखंड
लाइन आइटमT−0T−1T−2T−3T−4CAGR
अवधि2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
राजस्व$6.58B$8.64B$10.72B$13.72B+20.1%
सकल लाभ$3.00B$4.05B$5.18B$6.98B+23.6%
परिचालन आय$-1.03B$-577.0M$-38.0M$725.0M
शुद्ध आय$-1.37B$-558.0M$123.0M$935.0M
EPS (डाइल्यूटेड)$-1.39$-3.68$-1.42$0.30
EBITDA$-663.0M$-68.0M$523.0M$1.47B
R&D$829.0M$1.00B$1.17B$1.43B+14.6%
SG&A$2.83B$3.11B$3.49B$4.08B+9.6%

गुणवत्ता स्कोर

OCF / शुद्ध आय
2.6×
>1 उच्च आय गुणवत्ता दर्शाता है
लेखा गुणवत्ता गेट
Fail
सेक्टर-समायोजित गेट
ROIC
4.3%
निवेशित पूँजी पर प्रतिफल
खंड 3

Numbers analysis

नकद प्रवाह

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

पूँजी आवंटन

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

व्यक्तिगत सब्सक्राइबर — §4 आगे11 और खंड

पूरा विश्लेषण पढ़ें — 11 और खंड.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

हर कवर किए गए टिकर के लिए पूर्ण रिपोर्ट
रेटिंग संग्रह के 24 महीने
वॉचलिस्ट ब्रीफ़िंग और रेटिंग-परिवर्तन अलर्ट
किसी भी भाषा में PDF + DOCX निर्यात
मुफ़्त ट्रायल शुरू करें
कभी भी रद्द करें।
INTRINSIC VALUE FAQ

DASH intrinsic value questions

  1. DASH (DASH)'s intrinsic value is triangulated from discounted earnings at two cost-of-equity levels (strict CAPM with raw beta, moderate with adjusted beta), with owner earnings used as a floor for high-growth names.
FAQ

DASH — frequently asked questions

  1. Based on our latest analysis, DASH screens modestly overvalued. The current price is $163 versus a composite fair-value midpoint of $143 (range $69.4–$225), which implies roughly 12.2% downside to the midpoint.
Related coverage

Names readers of DASH also follow

Same archetype: mature-compounder