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
Przeanalizowano: 2026-05-20Następna aktualizacja: 2026-08-20Methodology v2.4Data cut-off: Quality gate: passSources: all material sources passed deterministic freshness/provenance gatesReview: automatedArchetype: Mature compounder
View archive
Cena
$162.67
▼ -19.85 (-12.20%)
Wartość godziwa
$143
$69–$225
Rekomendacja
Redukuj
confidence 80/100
Potencjał wzrostu
-12.2%
upside to fair value
Margines Bezpieczeństwa
$121.40
MoS level · 15%
Kapitalizacja
$70.9B
P/E fwd 20.9
Awaryjny angielskiPL
Pokazujemy źródło angielskie podczas tłumaczenia
Ten raport nie został jeszcze przetłumaczony. Odśwież za kilka minut, gdy kolejka tłumaczeń go przetworzy.

§1 Podsumowanie wykonawcze

  • 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 Scenariusz negatywny

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..

Jak ta teza może się załamać

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
Sygnały wczesnego ostrzegania do monitorowania
WskaźnikBieżącyPróg wyzwalania
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 Historia finansowa

Rachunek zysków i strat — ostatnich sześć okresów
PozycjaT−0T−1T−2T−3T−4CAGR
Okres2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
Przychody$6.58B$8.64B$10.72B$13.72B+20.1%
Zysk brutto$3.00B$4.05B$5.18B$6.98B+23.6%
Zysk operacyjny$-1.03B$-577.0M$-38.0M$725.0M
Zysk netto$-1.37B$-558.0M$123.0M$935.0M
EPS (rozwodniony)$-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%

Wyniki jakości

OCF / Zysk netto
2.6×
>1 wskazuje wysoką jakość wyników
Bramka jakości księgowej
Fail
Bramka skorygowana o sektor
ROIC
4.3%
Zwrot z zainwestowanego kapitału
Sekcja 3

Numbers analysis

Przepływy pieniężne

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.

Alokacja kapitału

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

Subskrybenci indywidualni — od §411 kolejnych sekcji

Przeczytaj pełną analizę — 11 kolejnych sekcji.

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

Pełny raport dla każdego pokrytego tickera
24 miesiące archiwum rekomendacji
Briefingi watchlisty + alerty zmian rekomendacji
Eksport PDF + DOCX w dowolnym języku
Rozpocznij darmowy okres próbny
Anuluj w dowolnym momencie.
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