investorscraft@gmail.com

Intrinsic Value of Frontdoor, Inc. (FTDR)

Previous Close$59.93
Intrinsic Value
Upside potential
Previous Close
$59.93

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Frontdoor, Inc. operates as a leading provider of home service plans in the United States, specializing in residential repair and maintenance solutions. The company primarily generates revenue through subscription-based service contracts, offering coverage for major home systems and appliances under its flagship brands, including American Home Shield and Landmark. Frontdoor’s business model capitalizes on recurring revenue streams, leveraging a network of pre-qualified service providers to deliver timely repairs, which enhances customer retention and lifetime value. Positioned in the fragmented home warranty industry, Frontdoor differentiates itself through technology-driven service dispatch, transparent pricing, and a scalable platform that supports both direct-to-consumer and partner-led distribution channels. The company’s market leadership is reinforced by its extensive service network, brand recognition, and focus on digital innovation to streamline claims processing. With the home services sector benefiting from aging housing stock and rising homeowner demand for predictable repair costs, Frontdoor is well-placed to sustain its competitive edge through operational efficiency and strategic partnerships.

Revenue Profitability And Efficiency

Frontdoor reported revenue of $1.84 billion for FY 2024, with net income of $235 million, reflecting a robust net margin of approximately 12.8%. Diluted EPS stood at $3.01, supported by disciplined cost management and scalable operations. Operating cash flow of $270 million underscores strong cash conversion, while capital expenditures of $39 million indicate a capital-light model focused on technology and service network enhancements.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with operating cash flow significantly exceeding net income, highlighting efficient working capital management. Frontdoor’s capital efficiency is evident in its ability to generate substantial cash flows relative to its asset base, enabling reinvestment in growth initiatives and debt reduction without compromising liquidity.

Balance Sheet And Financial Health

Frontdoor maintains a solid liquidity position with $421 million in cash and equivalents, though total debt of $1.22 billion suggests a leveraged balance sheet. The absence of dividends allows for flexibility in debt servicing and strategic investments. The company’s financial health is supported by consistent cash flow generation, which mitigates refinancing risks associated with its debt load.

Growth Trends And Dividend Policy

Frontdoor’s growth is driven by subscriber acquisition and retention, with no current dividend policy, reflecting a focus on reinvesting cash flows into organic expansion and technology upgrades. The company’s recurring revenue model provides visibility into future growth, while its capital allocation prioritizes debt reduction and operational scalability over shareholder payouts.

Valuation And Market Expectations

Trading at a P/E multiple derived from its $3.01 diluted EPS, Frontdoor’s valuation reflects market expectations of steady earnings growth and margin stability. Investors likely price in the company’s ability to sustain its subscription-based model and capitalize on cross-selling opportunities within its service network.

Strategic Advantages And Outlook

Frontdoor’s strategic advantages include its established brand, scalable service platform, and technology-driven claims processing. The outlook remains positive, with growth potential tied to market penetration, digital adoption, and operational leverage. Risks include competitive pressures and macroeconomic sensitivity, but the company’s asset-light model positions it well for sustained profitability.

Sources

10-K filings, company investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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