Previous Close | $59.93 |
Intrinsic Value | $31.62 |
Upside potential | -47% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
10-K filings, company investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |