As of 2024-09-10, the Intrinsic Value of GoDaddy Inc (GDDY) is
171.11 USD. This GoDaddy valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 152.87 USD, the upside of GoDaddy Inc is
%.
The range of the Intrinsic Value is 99.54 - 483.01 USD
171.11 USD
Intrinsic Value
GoDaddy Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
99.54 - 483.01 |
171.11 |
11.9% |
| DCF (Growth 10y) |
138.66 - 613.55 |
227.81 |
49.0% |
| DCF (EBITDA 5y) |
78.52 - 114.01 |
95.78 |
-37.3% |
| DCF (EBITDA 10y) |
114.36 - 169.97 |
140.33 |
-8.2% |
| Fair Value |
256.71 - 256.71 |
256.71 |
67.92% |
| P/E |
73.52 - 348.13 |
195.03 |
27.6% |
| EV/EBITDA |
58.85 - 84.76 |
68.98 |
-54.9% |
| EPV |
38.50 - 61.32 |
49.91 |
-67.4% |
| DDM - Stable |
142.03 - 669.21 |
405.62 |
165.3% |
| DDM - Multi |
69.00 - 255.62 |
109.01 |
-28.7% |
GoDaddy Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
21,550.08 |
| Beta |
1.37 |
| Outstanding shares (mil) |
140.97 |
| Enterprise Value (mil) |
24,909.88 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.99% |
| Cost of Debt |
4.54% |
| WACC |
7.43% |