Fair value (multi-method)
Four independent methods triangulate what GDDY is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$1,749.70
Method range
$8.01 – $1,749.70
median $152.85
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $1,749.70 | +1,973.60% |
| Exit multiple | $194.08 | +130.00% |
| Analyst target | $111.63 | +32.29% |
| Graham number | $8.01 | -90.51% |
- Forward DCF$1,749.70
- Exit multiple$194.08
- Analyst target$111.63
- Graham number$8.01
Stock price
$84.38
FCF / share (TTM)
$3.49
3Y FCF CAGR
36.2%
Fair value @ hist. growth
$637.52
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
8.4%
per year over your projection horizon
Margin of safety 86.8% vs hist-growth DCF
Historical 3Y CAGR
36.2%
Your model implies
8.4%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 36% annual growth.
Cumulative FCF covers the current price by year 7.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 7.1% | 5.2% | 4.4% | 3.6% | 2.6% | 1.5% |
| 8.1% | 7.5% | 6.8% | 6.1% | 5.3% | 4.5% |
| 9.1% | 9.6% | 9.0% | 8.4% | 7.8% | 7.0% |
| 10.1% | 11.6% | 11.1% | 10.5% | 10.0% | 9.3% |
| 11.1% | 13.4% | 13.0% | 12.5% | 12.0% | 11.5% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$2.8B
Total debt − cash
Beta
0.92
Vs market benchmark
Frequently asked questions
GoDaddy (GDDY) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation