선택적 제품 분석
허용하는 경우 개인정보 보호를 고려한 제한적 분석을 사용해 어떤 리서치 여정이 효과적인지 파악합니다. 광고 추적기나 세션 녹화는 사용하지 않습니다. 환경설정에서 이 선택을 변경할 수 있습니다. 자세한 내용은 개인정보 처리방침.
Bull: DASH executes perfectly on non-restaurant verticals and advertising, driving massive operating leverage without heavy customer acquisition costs.
Gig Worker Reclassification: Federal or broad state-level mandates forcing W-2 employee status for Dashers.
DoorDash has successfully transitioned from a hyper-growth, cash-burning logistics network into a highly profitable market leader. By dominating US food delivery and leveraging its massive active user base into new verticals (grocery, retail) and advertising, DASH is poised for sustained FCF generation and operating margin expansion.
DoorDash has successfully transitioned from a hyper-growth, cash-burning logistics network into a highly profitable market leader. By dominating US food delivery and leveraging its massive active user base into new verticals (grocery, retail) and advertising, DASH is poised for sustained FCF generation and operating margin expansion.
Dense two-sided liquidity between merchants, consumers, and Dashers.
DashPass memberships drive high recurring volume and platform lock-in.
Accelerating digital penetration in grocery and retail expands the total addressable market, while rational duopoly pricing in US food delivery stabilizes take rates.
Reduce. Current valuation of $162.67 offers negative 12% upside to our $142.82 fair value, lacking adequate safety margin against execution and regulatory risks.
DoorDash, Inc., together with its subsidiaries, operates a commerce platform that connects merchants, consumers, and dashers in the United States and internationally. The company operates DoorDash Marketplace, Wolt Marketplace, and Deliveroo Marketplace, which provide various services, such as customer acquisition, demand generation, order fulfillment, merchandising, payment processing, and customer support. It also offers consumer membership programs, DashPass, Wolt+, and Deliveroo Plus; advertising as a value-added service through its marketplaces; and white-label delivery fulfillment services, as well as services that help merchants establish online ordering, build branded mobile apps, manage reservations and in-store dining, manage consumer relationships, enable tableside order and pay, and improve customer support. The company was formerly known as Palo Alto Delivery Inc. and changed its name to DoorDash, Inc. in 2015. DoorDash, Inc. was founded in 2013 and is headquartered in San Francisco, California.
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 leverage reverses, rendering the 12% terminal margin target impossible and crashing FCF.
Regulatory headwinds force a structural reset in fulfillment costs. Margins stagnate as DASH is unable to pass price hikes to a fatigued consumer base. SBC remains high while actual owner earnings collapse.
Federal or broad state-level mandates forcing W-2 employee status for Dashers.
투자 논리를 약화시킬 수 있는 다섯 가지 변화입니다.
Slowing subscription membership growth reduces high-frequency order frequency and retention predictability, increasing customer acquisition churn and dampening cross-category marketplace order volume.
현재:Revenue growth was 27.9% for the period ended 2025-12-31.
다음이면 경고DashPass active subscriber growth slows by > 5 percentage points or turns negative over 2 consecutive quarters.
Network Effects: Dense two-sided liquidity between merchants, consumers, and Dashers.
Switching Costs: DashPass memberships drive high recurring volume and platform lock-in.
Scale Advantages: Dominant US market share allows superior route density and unit economics.
Economic profit is supported when reported returns exceed the company cost-of-capital hurdle.
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
Unavailable
The highlighted base cell is anchored to composite fair-value midpoint ($142.82). It is the reference value for this grid, not a separate standalone fair-value claim.
FCFF DCF remains positive at the base case: base FCFF $863.0M after capex $603.5M, with terminal value at 54.1% of enterprise value. No FCF cliff is projected unless capex/revenue or gross margin materially resets.
DASH executes perfectly on non-restaurant verticals and advertising, driving massive operating leverage without heavy customer acquisition costs. Regulatory risks fade, allowing the terminal P/E to reflect a dominant, mature tech monopoly.
If ad revenue scales faster than GMV, upgrade terminal margin assumptions toward 15%. If core take rates compress or regulatory costs spike, pivot weighting entirely to the FCFF DCF floor ($55).
If ad revenue scales faster than GMV, upgrade terminal margin assumptions toward 15%. If core take rates compress or regulatory costs spike, pivot weighting entirely to the FCFF DCF floor ($55).
If ad revenue scales faster than GMV, upgrade terminal margin assumptions toward 15%. If core take rates compress or regulatory costs spike, pivot weighting entirely to the FCFF DCF floor ($55).
If ad revenue scales faster than GMV, upgrade terminal margin assumptions toward 15%. If core take rates compress or regulatory costs spike, pivot weighting entirely to the FCFF DCF floor ($55).
Warning level: DashPass active subscriber growth slows by > 5 percentage points or turns negative over 2 consecutive quarters. Slowing subscription membership growth reduces high-frequency order frequency and retention predictability, increasing customer acquisition churn and dampening cross-category marketplace order volume.
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
| 매출 | 13,717,000,000 |
|---|---|
| 매출원가 | 6,738,000,000 |
| 매출총이익 | 6,979,000,000 |
| 영업비용 | 6,254,000,000 |
| 영업이익 | 725,000,000 |
| 영업외 항목 및 세금 | 210,000,000 |
| 순이익 | 935,000,000 |
| 총자산 | 19,659,000,000 |
|---|---|
| 현금 | 4,378,000,000 |
| 유동자산 | 8,643,000,000 |
| 총부채 | 9,613,000,000 |
| 유동부채 | 6,147,000,000 |
| 주주자본 | 10,033,000,000 |
2026-05-20 분석에 사용된 시점 재무 데이터입니다.
| 기간 | 매출 | EBITDA | 순이익 | 영업 현금흐름 | 잉여 현금흐름 | 자본적 지출 | 감가상각비 | 주식 기반 보상 | 자사주 매입 | 지급 배당금 | 순부채 발행 | 투자 현금흐름 | 재무 현금흐름 | 기초 현금 | 기말 현금 | 현금 및 투자자산 | 총부채 | 영업이익률 | ROIC | WACC | ROIC−WACC 스프레드 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022-12-31 | 65.8억 | -6.6억 | -13.7억 | 3.7억 | 2100만 | 3.5억 | 3.7억 | 8.9억 | 4억 | — | 0 | — | — | — | — | 19.8억 | 5.1억 | -15.7% | — | 11.0% | — |
| 2023-12-31 | 86.4억 | -6800만 | -5.6억 | 16.7억 | 13.5억 | 3.2억 | 5.1억 | 10.9억 | 7.5억 | — | 0 | — | — | — | — | 26.6억 | 5.2억 | -6.7% | — | 11.4% | — |
| 2024-12-31 | 107.2억 | 5.2억 | 1.2억 | 21.3억 | 18억 | 3.3억 | 5.6억 | 11억 | 2.2억 | — | 0 | — | — | — | — | 40.2억 | 5.4억 | -0.4% | — | 12.1% | — |
| 2025-12-31 | 137.2억 | 14.7억 | 9.4억 | 24.3억 | 18.3억 | 6.1억 | 7.5억 | 10.5억 | 0 | — | 27.2억 | — | — | — | — | 43.8억 | 32.9억 | 5.3% | — | 11.0% | — |
DASH trades at 20.9x forward earnings against a peer median of 18.4x; EV/EBITDA of 50.8x against a peer median of 18.5x; 6 peers.
Normal phase. The business is capital-light, generating robust trailing FCF ($1.8B) that funds share repurchases, though true equity returns are heavily diluted by massive ongoing stock-based compensation.
Accelerating digital penetration in grocery and retail expands the total addressable market, while rational duopoly pricing in US food delivery stabilizes take rates.
Consumer discretionary contraction reduces higher-margin delivery frequency. Simultaneously, aggressive labor regulations threaten the asset-light gig-economy model.
Normal phase. The business is capital-light, generating robust trailing FCF ($1.8B) that funds share repurchases, though true equity returns are heavily diluted by massive ongoing stock-based compensation.
Underweight or zero allocation. Current market pricing demands flawless execution and leaves zero margin for error regarding labor regulations or margin compression.
Trim existing positions above $150 to lock in hyper-growth multiples before mature marketplace realities and dilution mechanics compress long-term terminal valuations.
Upside case depends on the report valuation range and named growth catalysts.
The market values DASH purely on non-GAAP forward earnings, ignoring the massive $1.05B SBC cost. Our synthesis forces reality by weighting forward potential against strict multi-stage moat and FCFF models.
Reduce. With the fair value range at {"low":69.43,"mid":142.82,"high":224.99,"currency":"USD"}, the stock offers negative upside. The risk/reward heavily skews negative given regulatory tail risks.
Reassess the thesis against the named valuation, risk, and quarterly checkpoint evidence in this report.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
UberEats initiates a prolonged promotional war, capping DASH's ability to extract merchant value.
Aggressive promotional discounting by competing delivery apps forces merchant commission concessions, compressing unit margins and eliminating the operational leverage essential for scaling profitability.
현재:Gross margin was 50.9% for the period ended 2025-12-31.
다음이면 경고Gross margin falls below 48.0% or marketplace take-rate declines across 2 consecutive quarters.
Failure to expand high-margin sponsored listing ad monetization across non-restaurant retail verticals limits structural gross margin expansion, constraining upside to consolidated operating cash generation.
현재:Operating margin was 5.3% for the period ended 2025-12-31.
다음이면 경고Advertising revenue growth trails gross marketplace volume growth for 2 consecutive quarters.
Regulatory worker reclassifications or courier supply shortages cause fulfillment costs to surge, forcing higher delivery fees that dampen consumer demand and collapse operating cash flow.
현재:Operating income was $725.00M for the period ended 2025-12-31.
다음이면 경고Filed statutory reclassification of couriers as W-2 employees or driver acquisition costs spike by > 20% over 2 consecutive quarters.
When employee stock grants outpace organic cash conversion, underlying GAAP margins suffer and common share dilution accelerates, diminishing per-share free cash flow compounding.
현재:Operating cash flow to net income was 2.6 as of the report's 2026-05-20 analysis date.
다음이면 경고Stock-based compensation growth exceeds operating cash flow growth across 4 consecutive quarters.
| Monitor the threat against the report checkpoints. |
| Regulatory interventions structurally altering the unit economic baseline. | medium | Monitor | Monitor the threat against the report checkpoints. |
Project EPS through the explicit advantage period, fade growth as competition catches up, and discount the full stream at cost of equity.
This edition does not contain enough finite inputs to reproduce the lens calculation.
Apply a terminal P/E to the dated forward EPS path, then discount that future share value back to the analysis date.
This edition does not contain enough finite inputs to reproduce the lens calculation.
Convert the revenue and margin path into after-tax free cash flow, discount the annual per-share amounts and terminal value at WACC, then adjust for signed net debt per current share.
This edition does not contain enough finite inputs to reproduce the lens calculation.
Add depreciation to net income, subtract maintenance capex, divide by diluted shares, and apply a normalized valuation multiple.
This edition does not contain enough finite inputs to reproduce the lens calculation.
Multiply the peer median PEG by this stock's forecast growth to derive an implied forward P/E, then apply it to forward EPS.
This edition does not contain enough finite inputs to reproduce the lens calculation.
Blends aggressive forward estimates with harsh cash-flow realities. Ad revenue grows, but structural SBC dilution and market saturation limit infinite multiple expansion. The valuation bridges growth optimism with strict fundamental floors.
Warning level: Gross margin falls below 48.0% or marketplace take-rate declines across 2 consecutive quarters. Aggressive promotional discounting by competing delivery apps forces merchant commission concessions, compressing unit margins and eliminating the operational leverage essential for scaling profitability.
Warning level: Advertising revenue growth trails gross marketplace volume growth for 2 consecutive quarters. Failure to expand high-margin sponsored listing ad monetization across non-restaurant retail verticals limits structural gross margin expansion, constraining upside to consolidated operating cash generation.
Warning level: Filed statutory reclassification of couriers as W-2 employees or driver acquisition costs spike by > 20% over 2 consecutive quarters. Regulatory worker reclassifications or courier supply shortages cause fulfillment costs to surge, forcing higher delivery fees that dampen consumer demand and collapse operating cash flow.
Warning level: Stock-based compensation growth exceeds operating cash flow growth across 4 consecutive quarters. When employee stock grants outpace organic cash conversion, underlying GAAP margins suffer and common share dilution accelerates, diminishing per-share free cash flow compounding.
| 마진 |
|---|
| DASH | DoorDash Inc. | $70.9B | 20.9x | 4.8x | 50.8x | — | — |
| AMZN | Amazon.com Inc. | 26.4x | 3.8x | 18.5x | 24.3% | 13.1% | |
| EBAY | eBay Inc. | 16.9x | 4.4x | 18.9x | 42.9% | 23.1% | |
| ETSY | Etsy Inc. | 9.0x | 1.9x | 16.5x | — | 19.0% | |
| TSLA | Tesla Inc. | 163.4x | 15.7x | 136.3x | 4.9% | 4.2% | |
| HD | The Home Depot Inc. | 18.4x | 1.8x | 14.5x | 145.5% | 10.1% |
