Intrinsic value of Frontdoor, Inc. (FTDR)

[per Chepakovich valuation model]

other valuations of FTDR

[per Chepakovich valuation model]  See other valuations of FTDR stock

Previous Close$49.11
Intrinsic Value
Upside potential
Previous Close
$49.11

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Life of production assets, yrs
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Based on fiscal year data as of 2020-12-31 and quarterly data as of 2021-03-31.
NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.
  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020(a)2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

INCOME STATEMENT

Revenue growth rate, %8.0NaN
Revenue, $1474NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m1325NaN
Operating income, $m149NaN
EBITDA, $m183NaN
Interest expense (income), $mNaN
Earnings before tax, $m149NaN
Tax expense, $m37NaN
Net income, $m112NaN

BALANCE SHEET

Cash and short-term investments, $m597NaN
Total assets, $m1405NaN
Adjusted assets (=assets-cash), $m808NaN
Average production assets, $m743NaN
Working capital, $m223NaN
Total debt, $m975NaN
Total liabilities, $m1466NaN
Total equity, $m-61NaN
Debt-to-equity ratio-15.984NaN
Adjusted equity ratio-0.806NaN

CASH FLOW

Net income, $m112NaN
Depreciation, amort., depletion, $m34NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m207NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-32NaN
Free cash flow, $m239NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m223
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN