DoorDash, Inc. Financial Ratios — D2AS34 Stock

Profitability (USD)

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	-9.99	-23.9	-8.23	1.68	10.48
Return on Assets (%)	- -	-55.24	-11.4	-7.11	-16.45	-5.41	1.04	5.75
Return on Capital (%)	- -	- -	- -	- -	- -	- -	1.65	8.65
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	-0.35	6.37
Gross Margin (%)	21.65	40.9	52.6	52.17	45.5	46.86	48.31	50.88
EBITDA Margin (%)	-69.07	-65.99	-10.95	-6.06	-11.47	-0.81	4.88	10.72
Operating Margin (%)	-72.16	-69.6	-15.11	-9.25	-15.68	-6.68	-0.35	5.29
Incremental Operating Margin (%)	- -	- -	9	- -	- -	22.17	25.83	25.48
Pretax Margin (%)	-70.1	-75.25	-15.87	-9.47	-21.25	-6.18	1.45	6.85
Profit Margin (%)	-70.1	-75.37	-15.97	-9.57	-20.74	-6.46	1.15	6.82
Net Income to Common Margin (%)	-70.1	-75.48	-15.97	-9.57	-20.74	-6.46	1.15	6.82
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	25	0.75
Dvd Payout Ratio (%)	- -	0.15	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-9.99	-23.9	-8.23	1.68	10.48

Credit (USD)

Credit Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	184	617	399	511	522	536	3,290
ST Debt	- -	17	379	26	55	68	68	105
LT Debt	- -	167	238	373	456	454	468	3,185
Total Debt/EBITDA	- -	-0.32	-1.95	-1.35	-0.68	-7.46	1.02	2.24
Net Debt/EBITDA	1.07	0.44	12.6	8.46	2.62	37.94	-7.68	-1.13
Total Debt/EBIT	- -	-0.3	-1.42	-0.88	-0.45	-0.9	-14.11	4.55
Net Debt/EBIT	1.02	0.42	9.13	5.54	1.76	4.59	105.76	-2.29
EBITDA to Interest Expense	-201	- -	-9.87	-21.14	-377.5	- -	- -	- -
EBITDA-CapEx/Interest Expense	-214	- -	-13.19	-30.36	-465.5	- -	- -	- -
EBIT to Interest Expense	-210	- -	-13.62	-32.29	-516	- -	- -	- -
Interest Expense	1	- -	32	14	2	- -	- -	- -
Common Equity/Total Assets	-63.84	-62.47	73.98	68.54	69	62.79	60.75	51.04
Long-Term Debt/Equity (%)	- -	14.13	5.06	7.99	6.74	6.66	5.99	31.7
Long-Term Debt/Capital (%)	- -	12.23	4.48	7.36	6.26	6.19	5.61	23.88
Long-Term Debt/Total Assets (%)	- -	9.64	3.75	5.48	4.66	4.19	3.64	16.2
Total Debt/Equity (%)	- -	15.57	13.13	8.55	7.55	7.66	6.86	32.75
Total Debt/Capital (%)	- -	13.47	11.6	7.88	7.02	7.12	6.42	24.67
Total Debt/Total Assets (%)	- -	10.62	9.71	5.86	5.22	4.82	4.17	16.74
Net Debt to Equity	-39.16	-21.74	-84.7	-53.65	-29.21	-38.98	-51.46	-16.46
Net Debt/Capital (%)	-64.37	-23.17	-409.57	-97.74	-37.29	-56.76	-92.88	-18.46
EBITDA	-201	-584	-316	-296	-755	-70	523	1,470
EBITDA-CapEx	-214	-662	-422	-425	-931	-193	419	1,213
Operating Income (Loss)	-210	-616	-436	-452	-1,032	-577	-38	725

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	4.27	2	3.47	2.13	1.38	1.2	1.2	0.9
Current Ratio	5.17	2.61	3.94	2.59	1.86	1.64	1.66	1.41
Quick Ratio	4.45	2.15	3.67	2.33	1.54	1.4	1.4	1.12
CFO/Avg Current Liab	- -	-1.9	0.28	0.44	0.17	0.56	0.54	0.46
Common Equity/Total Assets	-63.84	-62.47	73.98	68.54	69	62.79	60.75	51.04
Long-Term Debt/Equity (%)	- -	14.13	5.06	7.99	6.74	6.66	5.99	31.7
Long-Term Debt/Capital (%)	- -	12.23	4.48	7.36	6.26	6.19	5.61	23.88
Long-Term Debt/Total Assets (%)	- -	9.64	3.75	5.48	4.66	4.19	3.64	16.2
Total Debt/Equity (%)	- -	15.57	13.13	8.55	7.55	7.66	6.86	32.75
Total Debt/Capital (%)	- -	13.47	11.6	7.88	7.02	7.12	6.42	24.67
Total Debt/Total Assets (%)	- -	10.62	9.71	5.86	5.22	4.82	4.17	16.74
CFO/Total Liabilities	-118.66	-84.91	15.25	32.31	12.15	41.55	42.34	25.29
CFO/CapEx	-12.23	-5.99	2.38	5.36	2.09	13.6	20.5	9.46
Altman's Z-Score	- -	- -	- -	15.47	4.06	6.28	9.17	7.37

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	22.99	16.54	15.28	17.58	18.51	16.95	14.91
Days Sales Outstanding	- -	15.88	22.07	23.9	20.76	19.72	21.53	24.48
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	53,098	20,115	40,263	71,293	100,491
- Cash & Cash Equivalents	215	257	4,345	2,504	1,977	2,656	4,019	4,378
+ Preferred Equity and Hybrid Capital	985	2,264	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	14	7	7	13
+ Total Debt	- -	184	617	399	511	522	536	3,290
Enterprise Value	- -	- -	- -	49,740	17,119	36,714	66,495	98,288
Total Capital	549	1,366	5,317	5,066	7,279	7,335	8,346	13,336
Total Debt/Capital (%)	- -	13.47	11.6	7.88	7.02	7.12	6.42	24.67
Total Debt / EV	- -	- -	- -	0.01	0.03	0.01	0.01	0.03
EV/Sales	- -	- -	- -	10.18	2.6	4.25	6.2	7.17
EV/EBITDA	- -	- -	- -	- -	- -	- -	127.14	66.86
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	135.95
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	31.19	40.43
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	32.79	45.21
Diluted Market Cap	- -	- -	- -	51,617	19,084	39,236	69,913	101,750
Diluted Enterprise Value	- -	- -	- -	48,259	16,088	35,687	65,115	99,547
EV per Share	- -	- -	- -	9.56	2.91	6.06	10.55	15.08
TTM Sales	291	885	2,886	4,888	6,583	8,635	10,722	13,717
TTM EBITDA	-201	-584	-316	-296	-755	-70	523	1,470
TTM Operating Income	-210	-616	-436	-452	-1,032	-577	-38	725
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	2,132	2,431
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	2,028	2,174

Multiples (USD)

Valuation Multiples API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	91.68	99.92	25.31	34.47	46.8
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	135.95
Enterprise Value	- -	- -	- -	49,740	17,119	36,714	66,495	98,288
Low Price	- -	- -	- -	10.21	2.88	3.17	6.32	10.6
EV/Sales	- -	- -	- -	10.18	2.6	4.25	6.2	7.17
EV/EBITDA	- -	- -	- -	- -	- -	- -	127.14	66.86
Price/Earnings	- -	- -	- -	- -	- -	- -	568.4	105.69
Price/Earnings Average	- -	- -	- -	- -	- -	- -	466.07	100.33
Price/Earnings High	- -	- -	- -	- -	- -	- -	609.4	129.23
Price/Earnings Low	- -	- -	- -	- -	- -	- -	317.53	72.66
Price/Book Value	- -	- -	- -	11.38	2.98	5.92	9.14	10.02
Price/Book Value Average	- -	- -	- -	14.83	4.31	4.41	7.49	9.51
Price/Book Value High	- -	- -	- -	18.52	8.33	5.92	9.8	12.25
Price/Book Value Low	- -	- -	- -	11.38	2.51	2.82	5.1	6.89
Price/Tangible Book Value	- -	- -	- -	12.38	5.56	10.84	14.32	44.58
Price/Tangible Book Value Average	- -	- -	- -	16.13	8.05	8.07	11.74	42.32
Price/Tangible Book Value High	- -	- -	- -	20.15	15.55	10.84	15.35	54.51
Price/Tangible Book Value Low	- -	- -	- -	12.38	4.68	5.17	8	30.65
Price/Sales	- -	- -	- -	10.56	2.9	4.54	6.52	7.2
Price/Sales Average	- -	- -	- -	13.76	4.2	3.38	5.35	6.84
Price/Sales High	- -	- -	- -	17.19	8.11	4.54	6.99	8.81
Price/Sales Low	- -	- -	- -	10.56	2.44	2.17	3.64	4.95
Price/Cash Flow	- -	- -	- -	74.59	52	23.45	32.79	40.65
Price/Cash Flow Average	- -	- -	- -	97.2	75.32	17.47	26.89	38.59
Price/Cash Flow High	- -	- -	- -	121.43	145.44	23.45	35.16	49.7
Price/Cash Flow Low	- -	- -	- -	74.59	43.83	11.19	18.32	27.95
Price/Free Cash Flow Average	- -	- -	- -	119.47	144.73	18.86	28.27	44.43
Price/Free Cash Flow High	- -	- -	- -	149.25	279.46	25.31	36.96	57.22
Price/Free Cash Flow Low	- -	- -	- -	91.68	84.21	12.08	19.26	32.17
EV/Sales Average	- -	- -	- -	13.47	3.97	3.06	5	6.79
EV/Sales High	- -	- -	- -	17	8.09	4.25	6.68	8.8
EV/Sales Low	- -	- -	- -	10.18	2.12	1.81	3.27	4.88
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	102.6	63.4
EV/EBITDA High	- -	- -	- -	- -	- -	- -	136.98	82.08
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	66.98	45.5
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	128.89
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	166.89
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	92.5
Last Price	- -	- -	- -	10.21	3.42	6.65	11.31	15.41
High Price	- -	- -	- -	16.62	9.57	6.65	12.13	18.85
Enterprise Value Average	- -	- -	- -	65,832	26,141	26,442	53,661	93,191
Enterprise Value High	- -	- -	- -	83,083	53,263	36,714	71,638	120,661
Enterprise Value Low	- -	- -	- -	49,740	13,957	15,663	35,029	66,879

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	4,769	4,782	4,782	5,202	5,877	6,054	6,301	6,520
Diluted Weighted Avg Shares	4,251	4,251	937	5,057	5,576	5,900	6,179	6,601
Basic Weighted Avg Shares	4,251	4,251	937	5,057	5,576	5,900	6,179	6,412
Revenue per Share	0.07	0.21	3.08	0.97	1.18	1.46	1.74	2.14
EBITDA per Share	-0.05	-0.14	-0.34	-0.06	-0.14	-0.01	0.08	0.23
Operating Income per Share	-0.05	-0.14	-0.47	-0.09	-0.19	-0.1	-0.01	0.11
Basic EPS, GAAP	-0.05	-0.16	-0.49	-0.09	-0.24	-0.09	0.02	0.15
Basic EPS from Cont Ops	-0.05	-0.16	-0.49	-0.09	-0.25	-0.1	0.02	0.15
Diluted EPS, GAAP	-0.05	-0.16	-0.49	-0.09	-0.24	-0.09	0.02	0.14
Diluted EPS from Cont Ops	-0.05	-0.16	-0.49	-0.09	-0.25	-0.1	0.02	0.14
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.04	-0.11	0.27	0.14	0.07	0.28	0.35	0.38
Free Cash Flow per Basic Share	-0.04	-0.13	0.16	0.11	0.03	0.26	0.33	0.34
Cash & Equivalents per Share	0.1	0.16	1.02	0.72	0.6	0.67	0.85	0.84
Book Value per Share	-0.09	-0.23	0.98	0.9	1.15	1.12	1.24	1.54
Tangible Book Value per Share	-0.09	-0.31	0.9	0.82	0.62	0.61	0.79	0.35