Logo Spółki DoorDash, Inc.: Wartość Wewnętrzna vs. Aktualna cena

Do wyliczenia wartości wewnętrznej spółek stosujemy 4 metody:

Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna

Aktualna cena: 247.16
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 46.1

Kliknij poniżej aby rozwinąć i zobaczyć szczegóły


Brak wyceny
-->
Kalkulacja wyceny (mln)
Wartość firmy (EV) -
Dług netto -
Gotówka -
Udziały mniejszościowe -
Ilość akcji -
Wartość godziwa firmy -
Wartość godziwa akcji -
Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka -
Premia rynkowa -
Beta -
Udział kapitału własnego -
Udział długu -
Koszt kapitału własnego -
Koszt długu -
WACC -

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).


EV/EBITDA TTM P/E TTM P/B TTM
Mediana dla branży 15.5 22.1 2.5
DoorDash, Inc. 85.8 135.0 11.8
Mediana / DoorDash, Inc. 0.2 0.2 0.2


Pozostałe spółki z branży Internet Content & Information
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
HomeToGo SE HTG.DE 316 -23.0 -4.6 0.7 Frankfurt Stock Exchange
REA Group Limited REA.AX 21,461 42.1 53.6 17.9 Australian Securities Exchange
Hello Group Inc. 1MO.F 1,356 6.5 7.2 0.9 Frankfurt Stock Exchange
Tencent Holdings Limited 0700.HK 687,774 19.2 25.1 4.8 HKSE
China Literature Limited 0772.HK 4,870 50.9 -165.9 1.9 HKSE
BuzzFeed, Inc. BZFD 75 -2.6 7.8 0.9 NASDAQ Global Market
Outbrain Inc. OB 258 39.2 -4.2 0.4 NASDAQ Global Select
Meta Platforms, Inc. META.NE 2,046,672 20.4 26.9 9.9 Cboe CA
Baidu, Inc. 9888.HK 31,307 5.0 8.4 0.8 HKSE
NextNav Inc. NN 1,937 -13.9 -11.5 -40.7 NASDAQ Capital Market
Airtasker Limited ART.AX 111 -11.9 -9.3 6.6 Australian Securities Exchange
Zoomd Technologies Ltd. ZOMD.V 123 9.1 10.3 6.0 Toronto Stock Exchange Ventures
Similarweb Ltd. SMWB 706 -134.8 -39.1 29.3 New York Stock Exchange
Baidu, Inc. B1C.F 31,760 5.2 8.5 0.8 Frankfurt Stock Exchange
Nextdoor Holdings, Inc. KIND 719 -6.6 -7.9 1.7 New York Stock Exchange
Inkeverse Group Limited 3700.HK 315 15.3 12.1 0.5 HKSE
Info Edge (India) Limited NAUKRI.BO 10,118 42.1 275.5 7.6 Bombay Stock Exchange
Baidu, Inc. BIDU 30,336 5.0 8.5 0.8 NASDAQ Global Select
PT NFC Indonesia Tbk NFCX.JK 77 -81.0 -36.2 4.5 Jakarta Stock Exchange
Zenrin Co., Ltd. 9474.T 389 7.2 22.0 1.1 Tokyo
Team Internet Group plc TIG.L 192 1.9 -11.2 2.1 London Stock Exchange
Alphabet Inc. GOOG 2,478,225 15.5 21.4 6.8 NASDAQ Global Select
VerticalScope Holdings Inc. FORA.TO 54 0.7 -37.1 0.7 Toronto Stock Exchange
Twilio Inc. TWLO 16,353 58.6 799.8 2.0 New York Stock Exchange
Tencent Music Entertainment Group TME 39,988 25.7 29.5 3.8 New York Stock Exchange
Alphabet Inc. ABEC.DE 2,480,442 15.6 21.6 6.9 Frankfurt Stock Exchange
TrueCar, Inc. TRUE 164 -15.6 -5.6 1.5 NASDAQ Global Select
Meta Platforms, Inc. META 1,979,880 19.8 27.7 10.1 NASDAQ Global Select
KidariStudio, Inc. 020120.KS 110 3.5 -30.8 0.8 KSE
Thryv Holdings, Inc. THRY 596 -40.6 -6.3 2.8 NASDAQ Capital Market
PT Era Digital Media Tbk AWAN.JK 54 97.5 1,324.0 9.5 Jakarta Stock Exchange
Yelp Inc. YELP 1,958 8.3 13.3 2.7 New York Stock Exchange
Autohome Inc. ATHM 842 9.2 3.7 0.3 New York Stock Exchange
Zhihu Inc. ZH 373 -18.7 -143.5 0.6 New York Stock Exchange
LY Corporation 4689.T 22,362 6.3 22.3 1.1 Tokyo
Taboola.com, Ltd. TBLAW 876 8.1 31.2 1.1 NASDAQ Global Select
FreeBit Co., Ltd. 3843.T 245 5.9 12.3 5.2 Tokyo
GMO Media Inc. 6180.T 62 13.7 14.1 3.3 Tokyo
TechTarget, Inc. TTGT 435 -1.1 -0.8 0.4 NASDAQ Global Market
Cross Marketing Group Inc. 3675.T 95 7.0 14.1 2.4 Tokyo
NextNav Inc. NNAVW 799 -13.9 -11.5 -40.7 NASDAQ Capital Market
Weibo Corporation WB 2,724 4.0 7.7 0.8 NASDAQ Global Select
m-up holdings, Inc. 3661.T 552 22.2 50.2 10.8 Tokyo
Kakaku.com, Inc. 2371.T 3,807 18.6 28.4 9.2 Tokyo
Zillow Group, Inc. Class A ZG 20,598 87.6 -316.4 4.1 NASDAQ Global Select
Hello Group Inc. MOMO 1,318 7.4 7.2 0.9 NASDAQ Global Select
IAC InterActive Corp. IAC 2,860 14.1 -6.3 0.6 NASDAQ Global Select
Just Dial Limited JUSTDIAL.NS 798 10.9 11.6 1.5 National Stock Exchange of India
Meta Platforms, Inc. FB2A.F 1,997,847 19.9 27.8 10.2 Frankfurt Stock Exchange
MarkLines Co., Ltd. 3901.T 191 15.2 18.1 4.4 Tokyo
NAVER Corporation 035420.KS 24,179 4.7 18.9 1.3 KSE
Maoyan Entertainment 1896.HK 1,132 27.7 44.0 0.9 HKSE
Info Edge (India) Limited NAUKRI.NS 10,116 42.1 275.5 7.6 National Stock Exchange of India
Genius Sports Limited GENI 3,102 -141.8 -42.0 4.5 New York Stock Exchange
Temairazu, Inc. 2477.T 126 15.7 17.8 2.7 Tokyo
JOYY Inc. YY 2,138 11.6 -0.8 0.0 NASDAQ Global Select
Ateam Inc. 3662.T 144 11.0 13.0 2.2 Tokyo
Perion Network Ltd. PERI 404 1,009.7 -54.7 0.6 NASDAQ Global Select
IndiaMART InterMESH Limited INDIAMART.NS 1,748 21.9 25.9 7.5 National Stock Exchange of India
Just Dial Limited JUSTDIAL.BO 798 10.9 11.6 1.5 Bombay Stock Exchange
Visional, Inc. 4194.T 3,230 26.8 35.2 8.0 Tokyo
Domain Holdings Australia Limited DHG.AX 1,825 20.8 52.2 2.5 Australian Securities Exchange
Reddit, Inc. RDDT 45,911 314.6 213.2 19.3 New York Stock Exchange
Adways Inc. 2489.T 80 -71.0 4.7 0.7 Tokyo
OpenDoor Inc. 3926.T 100 -225.3 -121.5 3.4 Tokyo
Meta Platforms, Inc. FB2A.DE 1,997,847 20.0 27.8 10.2 Frankfurt Stock Exchange
Alphabet Inc. ABEA.F 2,500,207 15.8 21.5 6.8 Frankfurt Stock Exchange
Alphabet Inc. ABEA.DE 2,489,502 15.6 21.5 6.8 Frankfurt Stock Exchange
CAR Group Limited CAR.AX 10,118 24.3 60.9 5.1 Australian Securities Exchange
Alphabet Inc. GOOG.NE 2,370,853 14.9 20.9 6.6 NEO
COL Digital Publishing Group Co., Ltd. 300364.SZ 2,543 -82.5 -71.5 20.8 Shenzhen
Matrimony.com Limited MATRIMONY.BO 126 13.7 24.3 4.6 Bombay Stock Exchange
Alphabet Inc. ABEC.F 2,480,442 15.6 21.7 6.9 Frankfurt Stock Exchange
Fiverr International Ltd. FVRR 819 57.4 45.0 2.0 New York Stock Exchange
Tencent Holdings Limited NNN1.VI 685,209 26.3 34.8 5.4 Vienna
Zillow Group, Inc. Class C Z 20,585 89.5 -330.9 4.3 NASDAQ Global Select
Auto Trader Group plc AUTO.L 9,548 17.8 25.3 12.5 London Stock Exchange
Moneysupermarket.com Group PLC MONY.L 1,436 7.9 13.3 4.5 London Stock Exchange
Prosus N.V. PRX.AS 135,648 669.6 27.8 4.3 Amsterdam
GA technologies Co., Ltd. 3491.T 603 6.7 35.5 3.4 Tokyo
Pacific Online Limited 0543.HK 54 11.2 8.8 0.6 HKSE
Frontier Digital Ventures Limited FDV.AX 99 -281.5 -14.8 1.1 Australian Securities Exchange
Match Group, Inc. MTCH 9,275 6.6 17.4 -40.5 NASDAQ Global Select
Sunfun Info Co., Ltd. 5278.TWO 418 27.7 40.4 17.9 Taipei Exchange
Kuaishou Technology 1024.HK 41,250 14.7 19.6 4.9 HKSE
IZEA Worldwide, Inc. IZEA 71 -10.1 -5.8 1.4 NASDAQ Capital Market
DouYu International Holdings Limited DOYU 2,182 -43.8 -54.2 7.9 NASDAQ Global Select
LIFULL Co., Limited 2120.T 205 11.3 -5.8 1.2 Tokyo
Spotify Technology S.A. SPOT 150,034 91.5 159.6 19.4 New York Stock Exchange
trivago N.V. TRVG 240 -12.6 -8.2 1.1 NASDAQ Global Select
Zhihu Inc. 2390.HK 375 -19.1 -145.7 0.6 HKSE
UUUM Co.,Ltd. 3990.T 72 10.9 14.4 2.9 Tokyo
Brave Bison Group plc BBSN.L 82 21.5 379.8 40.3 London Stock Exchange
Shutterstock, Inc. SSTK 767 5.9 11.8 1.3 New York Stock Exchange
Meitu, Inc. 1357.HK 6,200 78.6 55.1 8.8 HKSE
Readly International AB (publ) READ.ST 167 24.1 9.4 14.3 Stockholm Stock Exchange
Mobile Streams Plc MOS.L 89 -54.5 -0.3 0.2 London Stock Exchange
AlphaPolis Co., Ltd. 9467.T 319 16.8 21.4 3.2 Tokyo
NanJi E-Commerce Co., LTD 002127.SZ 1,195 -30.5 -28.6 2.0 Shenzhen
Weibo Corporation 9898.HK 2,809 4.2 7.7 0.8 HKSE
Rightmove plc RMV.L 7,966 22.9 31.1 74.1 London Stock Exchange
Phoenix Media Investment (Holdings) Limited 2008.HK 93 -15.0 -2.9 0.3 HKSE
Vivid Seats Inc. SEAT 117 1.3 -0.8 0.5 NASDAQ Global Select
Opera Limited OPRA 1,403 13.3 17.3 1.6 NASDAQ Global Select
Jimoty, Inc. 7082.T 70 26.8 14.8 4.6 Tokyo
Snap Inc. SNAP 12,201 -29.6 -21.9 5.8 New York Stock Exchange
Alphabet Inc. GOOGL 2,479,537 15.5 21.4 6.8 NASDAQ Global Select
Jiayin Group Inc. JFIN 713 3.5 3.9 1.4 NASDAQ Global Market
Autohome Inc. 2518.HK 3,447 28.4 14.8 1.0 HKSE
Upexi, Inc. UPXI 423 -14.2 -0.4 5.3 NASDAQ Capital Market
Tian Ge Interactive Holdings Limited 1980.HK 94 -2,148.9 33.9 0.3 HKSE
CarGurus, Inc. CARG 3,218 17.7 24.7 7.4 NASDAQ Global Select
Asset Entities Inc. ASST 71 -9.7 -8.8 24.9 NASDAQ Capital Market
Pinterest, Inc. PINS 24,438 108.8 12.6 5.0 New York Stock Exchange
Snap Inc. 1SI.DE 12,152 -28.4 -23.0 5.3 Frankfurt Stock Exchange
Getty Images Holdings, Inc. GETY 771 4.3 -4.6 1.2 New York Stock Exchange
unerry,Inc. 5034.T 91 51.6 97.1 7.1 Tokyo
Jenoba Co.,Ltd. 5570.T 61 15.1 18.2 3.1 Tokyo
EverQuote, Inc. EVER 861 17.2 18.3 5.0 NASDAQ Global Market
Groupon, Inc. GRPN 1,177 46.5 -123.9 22.3 NASDAQ Global Select
Angi Inc. ANGI 820 5.3 14.4 0.9 NASDAQ Global Select
The Arena Group Holdings, Inc. AREN 309 1.6 2.6 1,938.3 American Stock Exchange
Xinhuanet Co., Ltd. 603888.SS 1,827 37.4 53.6 3.7 Shanghai
PR TIMES, Inc. 3922.T 249 21.1 32.7 5.3 Tokyo
Art Emperor Technology And Culture Co., Ltd. 6650.TWO 52 33.9 30.3 3.4 Taipei Exchange
DoorDash, Inc. DASH 106,273 85.8 135.0 11.8 NASDAQ Global Select
WILLs Inc. 4482.T 97 10.0 14.2 7.1 Tokyo
Proto Corporation 4298.T 574 11.2 0.0 0.0 Tokyo
Public Joint Stock Company RBC RBCM.ME 64 -3.9 10.2 -0.4 Moscow Stock Exchange
Beijing Bohui Science & Technology Co., Ltd. 688004.SS 274 -61.6 -53.5 3.1 Shanghai
Weathernews Inc. 4825.T 672 23.9 34.5 4.7 Tokyo
Imagineer Co.,Ltd. 4644.T 66 22.8 16.2 0.8 Tokyo
Tencent Holdings Limited NNND.VI 685,315 26.3 34.8 5.4 Vienna
Trump Media & Technology Group Corp. DJT 4,991 -57.3 -41.0 1.9 NASDAQ Global Market
Livero Inc. 9245.T 62 21.4 28.9 4.0 Tokyo
Geniee, Inc. 6562.T 108 2.1 9.0 2.2 Tokyo
Port Inc. 7047.T 199 7.0 16.1 3.6 Tokyo
Beijing Zhidemai Technology Co., Ltd. 300785.SZ 942 76.0 82.8 3.9 Shenzhen
Prosus N.V. 1TY.DE 135,571 670.0 27.8 4.3 Frankfurt Stock Exchange
Sharingtechnology, Inc. 3989.T 206 13.0 16.4 6.3 Tokyo
Beaglee Inc. 3981.T 50 2.6 5.9 0.9 Tokyo
Visual China Group Co.,Ltd. 000681.SZ 1,910 92.1 119.9 4.0 Shenzhen
MoneyHero Limited Class A Ordinary Shares MNY 86 -4.6 -3.0 1.8 NASDAQ
MINKABU THE INFONOID, Inc. 4436.T 55 -0.3 -1.5 26.7 Tokyo
Tencent Holdings Limited NNND.F 685,634 16.5 25.8 5.1 Frankfurt Stock Exchange
Naspers Limited NPN.JO 539 3.3 10.8 2.6 Johannesburg
Firstlogic,Inc. 6037.T 150 19.3 24.7 4.2 Tokyo
Shanghai Oriental Pearl Group Co., Ltd. 600637.SS 3,656 23.9 40.1 0.9 Shanghai
Matrimony.com Limited MATRIMONY.NS 126 13.7 24.3 4.6 National Stock Exchange of India
Trump Media & Technology Group Corp. DJTWW 4,765 -57.3 -41.0 1.9 NASDAQ Global Market
MediaAlpha, Inc. MAX 666 49.2 -85.4 -148.6 New York Stock Exchange
Gurunavi, Inc. 2440.T 93 43.7 53.9 2.3 Tokyo
Baltic Classifieds Group PLC BCG.L 2,181 31.1 48.9 5.4 London Stock Exchange
HomeToGo SE HTG.F 308 -23.0 -4.6 0.7 Frankfurt Stock Exchange
Hemnet Group AB (publ) HEM.ST 2,610 30.5 45.3 21.7 Stockholm Stock Exchange
National World Plc NWOR.L 83 9.7 24.5 1.6 London Stock Exchange
Méliuz S.A. CASH3.SA 113 10.6 -26.8 1.4 São Paulo
Taboola.com Ltd. TBLA 997 8.1 31.2 1.1 NASDAQ Global Select
Cheche Group Inc. CCG 60 -8.5 -7.2 1.2 New York Stock Exchange
ZIGExN Co., Ltd. 3679.T 346 8.5 13.0 2.5 Tokyo
People.cn CO., LTD 603000.SS 3,221 69.5 108.1 6.3 Shanghai
Kakao Corp. 035720.KS 20,351 11.5 184.6 2.7 KSE
coconala Inc. 4176.T 74 38.7 42.8 4.4 Tokyo
Oricon Inc. 4800.T 71 8.3 10.6 1.9 Tokyo
Zhejiang Daily Digital Culture Group Co.,Ltd. 600633.SS 2,629 24.7 35.2 1.9 Shanghai
Audioboom Group plc BOOM.L 101 97.6 126.0 76.2 London Stock Exchange
Hubei Century Network Technology Inc. 300494.SZ 986 -31.1 -28.3 4.8 Shenzhen
Cookpad Inc. 2193.T 101 19.7 11.7 1.1 Tokyo
AfreecaTV Co., Ltd. 067160.KQ 606 7.7 8.8 2.4 KOSDAQ
IndiaMART InterMESH Limited INDIAMART.BO 1,748 21.9 25.9 7.5 Bombay Stock Exchange
Carta Holdings, Inc. 3688.T 361 14.7 17.5 2.0 Tokyo