Frontdoor, Inc. (FTDR) DCF Valuation
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Frontdoor, Inc. (FTDR) Bundle
Engineered for accuracy, our (FTDR) DCF Calculator allows you to assess Frontdoor, Inc. valuation using real-time financial data, providing complete flexibility to modify all key parameters for enhanced projections.
Discounted Cash Flow (DCF) - (USD MM)
Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
---|---|---|---|---|---|---|---|---|---|---|
Revenue | 1,365.0 | 1,475.0 | 1,602.0 | 1,662.0 | 1,780.0 | 1,902.4 | 2,033.3 | 2,173.2 | 2,322.6 | 2,482.4 |
Revenue Growth, % | 0 | 8.06 | 8.61 | 3.75 | 7.1 | 6.88 | 6.88 | 6.88 | 6.88 | 6.88 |
EBITDA | 286.0 | 249.0 | 273.0 | 158.0 | 306.0 | 310.4 | 331.7 | 354.5 | 378.9 | 405.0 |
EBITDA, % | 20.95 | 16.88 | 17.04 | 9.51 | 17.19 | 16.31 | 16.31 | 16.31 | 16.31 | 16.31 |
Depreciation | 24.0 | 34.0 | 35.0 | 34.0 | 37.0 | 39.5 | 42.2 | 45.1 | 48.2 | 51.5 |
Depreciation, % | 1.76 | 2.31 | 2.18 | 2.05 | 2.08 | 2.07 | 2.07 | 2.07 | 2.07 | 2.07 |
EBIT | 262.0 | 215.0 | 238.0 | 124.0 | 269.0 | 270.9 | 289.5 | 309.5 | 330.7 | 353.5 |
EBIT, % | 19.19 | 14.58 | 14.86 | 7.46 | 15.11 | 14.24 | 14.24 | 14.24 | 14.24 | 14.24 |
Total Cash | 435.0 | 597.0 | 262.0 | 292.0 | 325.0 | 473.8 | 506.4 | 541.2 | 578.5 | 618.2 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 11.0 | 5.0 | 7.0 | 5.0 | 6.0 | 8.4 | 9.0 | 9.6 | 10.3 | 11.0 |
Account Receivables, % | 0.80586 | 0.33898 | 0.43695 | 0.30084 | 0.33708 | 0.44394 | 0.44394 | 0.44394 | 0.44394 | 0.44394 |
Inventories | 16.0 | .0 | 25.0 | -6.0 | .0 | 9.0 | 9.6 | 10.3 | 11.0 | 11.8 |
Inventories, % | 1.17 | 0 | 1.56 | -0.36101 | 0 | 0.47434 | 0.47434 | 0.47434 | 0.47434 | 0.47434 |
Accounts Payable | 48.0 | 55.0 | 66.0 | 80.0 | 76.0 | 77.8 | 83.2 | 88.9 | 95.0 | 101.5 |
Accounts Payable, % | 3.52 | 3.73 | 4.12 | 4.81 | 4.27 | 4.09 | 4.09 | 4.09 | 4.09 | 4.09 |
Capital Expenditure | -22.0 | -32.0 | -31.0 | -40.0 | -32.0 | -37.7 | -40.3 | -43.1 | -46.1 | -49.3 |
Capital Expenditure, % | -1.61 | -2.17 | -1.94 | -2.41 | -1.8 | -1.98 | -1.98 | -1.98 | -1.98 | -1.98 |
Tax Rate, % | 25.33 | 25.33 | 25.33 | 25.33 | 25.33 | 25.33 | 25.33 | 25.33 | 25.33 | 25.33 |
EBITAT | 196.5 | 161.6 | 181.3 | 94.7 | 200.9 | 204.5 | 218.5 | 233.6 | 249.6 | 266.8 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | 219.5 | 192.6 | 169.3 | 135.7 | 194.9 | 196.5 | 224.5 | 240.0 | 256.5 | 274.1 |
WACC, % | 8.8 | 8.8 | 8.81 | 8.81 | 8.79 | 8.8 | 8.8 | 8.8 | 8.8 | 8.8 |
PV UFCF | ||||||||||
SUM PV UFCF | 919.4 | |||||||||
Long Term Growth Rate, % | 3.00 | |||||||||
Free cash flow (T + 1) | 282 | |||||||||
Terminal Value | 4,868 | |||||||||
Present Terminal Value | 3,193 | |||||||||
Enterprise Value | 4,113 | |||||||||
Net Debt | 285 | |||||||||
Equity Value | 3,828 | |||||||||
Diluted Shares Outstanding, MM | 81 | |||||||||
Equity Value Per Share | 47.31 |
What You Will Get
- Real FTDR Financial Data: Pre-filled with Frontdoor’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Frontdoor’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Frontdoor, Inc. (FTDR).
- WACC Calculator: Comes with a pre-built Weighted Average Cost of Capital sheet that allows for customizable inputs.
- Adjustable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates to fit your analysis.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Frontdoor, Inc. (FTDR).
- Interactive Dashboard and Charts: Visual outputs provide a summary of key valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the prebuilt Excel template with Frontdoor, Inc.'s (FTDR) data included.
- Step 2: Explore the pre-filled sheets and familiarize yourself with the key metrics.
- Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly view recalculated results, including Frontdoor, Inc.'s (FTDR) intrinsic value.
- Step 5: Make informed investment decisions or generate reports using the outputs.
Why Choose This Calculator for Frontdoor, Inc. (FTDR)?
- Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
- Accurate Financial Data: Frontdoor’s historical and forecasted financials are preloaded for precision.
- Versatile Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance ensures a smooth experience throughout the process.
Who Should Use This Product?
- Investors: Evaluate Frontdoor, Inc. (FTDR) for informed stock trading decisions.
- CFOs and Financial Analysts: Optimize valuation methods and validate financial forecasts.
- Startup Founders: Gain insights into how established companies like Frontdoor, Inc. (FTDR) are appraised.
- Consultants: Create comprehensive valuation reports for your clientele.
- Students and Educators: Utilize authentic data to teach and practice valuation strategies.
What the Template Contains
- Historical Data: Includes Frontdoor, Inc.'s (FTDR) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Frontdoor, Inc.'s (FTDR) intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of Frontdoor, Inc.'s (FTDR) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.