Frontdoor, Inc. (FTDR) DCF Valuation

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

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

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
Account Receivables, % 0.80586 0.33898 0.43695 0.30084 0.33708
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.