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
已分析: 2026-05-20下次更新: 2026-08-20Methodology v2.4Data cut-off: Quality gate: passSources: all material sources passed deterministic freshness/provenance gatesReview: automatedArchetype: Mature compounder
View archive
股价
$162.67
▼ -19.85 (-12.20%)
公允价值
$143
$69–$225
评级
减持
confidence 80/100
上行空间
-12.2%
upside to fair value
安全边际
$121.40
MoS level · 15%
市值
$70.9B
P/E fwd 20.9
英文原文ZH
翻译期间显示英文原文
此报告尚未翻译。翻译队列赶上后请在几分钟内刷新。

§1 执行摘要

  • 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 看空情景

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..

该论点可能失败的方式

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
需关注的早期预警信号
指标当前触发阈值
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 财务历史

损益表 — 最近六期
项目T−0T−1T−2T−3T−4CAGR
期间2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
营业收入$6.58B$8.64B$10.72B$13.72B+20.1%
毛利$3.00B$4.05B$5.18B$6.98B+23.6%
营业利润$-1.03B$-577.0M$-38.0M$725.0M
净利润$-1.37B$-558.0M$123.0M$935.0M
每股收益(摊薄)$-1.39$-3.68$-1.42$0.30
EBITDA$-663.0M$-68.0M$523.0M$1.47B
研发$829.0M$1.00B$1.17B$1.43B+14.6%
销售管理费用$2.83B$3.11B$3.49B$4.08B+9.6%

质量评分

OCF / 净利润
2.6×
>1 表示盈利质量高
会计质量门槛
Fail
经行业调整门槛
ROIC
4.3%
投入资本回报率
第 3 节

Numbers analysis

现金流

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.

资本配置

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

个人订阅用户 — §4 及之后还有 11 个章节

阅读完整分析 — 还有 11 个章节。

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

涵盖每个股票的完整报告
24 个月的评级存档
关注列表简报 + 评级变更提醒
以任意语言导出 PDF + DOCX
开始免费试用
可随时取消。
INCOME STATEMENT FAQ

DASH income statement questions

  1. Our financial-history view of DASH (DASH) covers revenue, gross profit, operating income, and net income across the past five fiscal years, with year-over-year growth and margin context for each line.
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