GDDY
GoDaddy Inc
Price:  
137.53 
USD
Volume:  
912,762.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GoDaddy Intrinsic Value

%
Upside

As of 2024-06-17, the Intrinsic Value of GoDaddy Inc (GDDY) is 137.31 USD. This GoDaddy valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 137.53 USD, the upside of GoDaddy Inc is %.

The range of the Intrinsic Value is 87.70 - 284.10 USD

137.53 USD
Stock Price
137.31 USD
Intrinsic Value
Intrinsic Value Details

GoDaddy Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 87.70 - 284.10 137.31 -0.2%
DCF (Growth 10y) 120.24 - 356.38 180.29 31.1%
DCF (EBITDA 5y) 75.86 - 108.84 90.39 -34.3%
DCF (EBITDA 10y) 106.50 - 155.13 127.69 -7.2%
Fair Value 247.68 - 247.68 247.68 80.09%
P/E 71.82 - 308.90 178.56 29.8%
EV/EBITDA 52.85 - 76.13 64.48 -53.1%
EPV 35.57 - 52.95 44.26 -67.8%
DDM - Stable 121.80 - 403.53 262.66 91.0%
DDM - Multi 59.47 - 154.82 86.13 -37.4%

GoDaddy Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 19,383.48
Beta 1.63
Outstanding shares (mil) 140.94
Enterprise Value (mil) 22,531.88
Market risk premium 4.60%
Cost of Equity 8.89%
Cost of Debt 4.71%
WACC 8.17%