Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
299.63 USD518.51 USD700.22 USD
-83.48%
518.51 USDCurrent price is 83.5% below the base model value.
G
US
GDDY.US · GoDaddy Inc.
US · US
Latest price85.68 USD
30D-4.7%
Vs. base value-71.5%
Research summary
GDDY.US latest organized financial period shows revenue lacks a complete YoY comparison and net income declined -6.61% YoY. Current price is about 85.68 USD, while the model base case is about 300 USD; the current price sits -71.5% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income875M USD
Free cash flow2B USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:29
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price85.68 USD
Base value300.43 USD
Vs. base-71.5%
Price date2026/04/29
185.70 USD300.43 USD391.46 USD
-71.48%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
185.70 USD300.43 USD391.46 USD
-71.48%
300.43 USDCurrent price is 71.5% below the base model value.Adjusted reference: 322.00 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-7.9%
Current price implies roughly -7.9% annualized FCF growth.
-7.9%Current price implies roughly -7.9% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
53.42 USD53.42 USD53.42 USD
+60.39%
53.42 USDCurrent price is 60.4% above the base model value.
Updated: 2026/04/29 15:29
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Restructuring charges | Restructuring | -8M USD | Medium |
| 2024/12/31 | Restructuring charges | Restructuring | -66M USD | Medium |
| 2023/12/31 | Restructuring charges | Restructuring | -155M USD | Medium |
| 2022/12/31 | Asset sale gain/loss | Asset sale gain/loss | 12M USD | Medium |
| 2022/12/31 | Restructuring charges | Restructuring | -65M USD | Medium |
| 2021/12/31 | Asset sale gain/loss | Asset sale gain/loss | 12M USD | Medium |
| 2021/12/31 | Restructuring charges | Restructuring | -13M USD | Medium |
| 2020/12/31 | Restructuring charges | Restructuring | -98M USD | Medium |
| 2024/09/30 | Restructuring charges | Restructuring | -53M USD | Medium |
| 2024/06/30 | Restructuring charges | Restructuring | -42M USD | Medium |
| 2024/03/31 | Restructuring charges | Restructuring | -21M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | - | 875M USD | 883M USD | 2B USD | 6.22 | 6.28 |
| 2024/12/31 | Annual | - | 937M USD | 1B USD | 1B USD | 6.45 | 6.91 |
| 2023/12/31 | Annual | - | 1B USD | 2B USD | 1B USD | 9.08 | 10.1 |
| 2022/12/31 | Annual | - | 352M USD | 405M USD | 920M USD | - | - |
| 2021/12/31 | Annual | - | 242M USD | 243M USD | 778M USD | - | - |
Ad placement