Dingdong (Cayman) Ltd. (DDL) intrinsic value & 10-year financials
Dingdong (Cayman) Ltd. (DDL) has a Graham intrinsic value of $120.83 per share. Over the last 8 fiscal years revenue grew 35.8% a year to $24.4B, with an average return on invested capital of 17.2%.
- Graham intrinsic value
- $120.83
- Revenue (FY2025)
- $24.4B
- Revenue growth (8-yr CAGR)
- 35.8%
- ROIC (10-yr avg)
- 17.2%
- Free cash flow (FY2025)
- $357.8M
DDL 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $24.4B | $231.7M | — | $357.8M | 0.5% | 6.3% |
| FY2024 | $23.1B | $304.4M | — | $830.9M | 0.9% | 7.6% |
| FY2023 | $20.0B | -$91.3M | — | -$317.9M | -0.7% | -12.0% |
| FY2022 | $24.2B | -$806.9M | — | -$39.5M | -3.1% | -305.6% |
| FY2021 | $20.1B | -$6.4B | — | -$6.1B | -31.5% | 257.7% |
| FY2020 | $11.3B | -$3.2B | -$54.91 | -$2.3B | -27.9% | 50.4% |
| FY2019 | $3.9B | -$1.9B | — | -$1.1B | -44.9% | 116.1% |
| FY2018 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Dingdong (Cayman) Ltd revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Dingdong (Cayman) Ltd returns on capital have been average, hovering around 8.6% ROIC over the decade.
Dingdong (Cayman) Ltd capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Dingdong (Cayman) Ltd is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $120.83 per share.