Frontdoor, Inc. (FTDR)
Services-To Dwellings & Other Buildings · Technology · $4.9B
Intrinsic Value (Consensus)
$88.23
Current Price
$70.13
Margin of Safety
+25.8%
25.8% Below Intrinsic Value
Value: $88
Price: $70
Valuation Model Estimates
Current Price: $70.13
DCF (Discounted Cash Flow)
$163.10
Graham Number
$16.25
Earnings Power Value
$33.20
Relative Value (P/E)
$68.40
Dividend Discount Model
Not applicable
—
Consensus Value
$88.23
Model Assumptions
Discount Rate
10.3%
Growth Rate
13.6%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
75
Profitability
25/25
Strength
12/25
Valuation
19/25
Growth
19/25
Financial Health Signals
Very high debt — Debt/Equity ratio is 485% (above 200% is risky)
Strong profitability — ROE of 105% (above 20% is excellent)
Key Financials
- EPS (TTM)
- $3.42
- EPS (Forward)
- $3.89
- Book Value
- $3.43
- P/E Ratio
- 20.0
- Forward P/E
- 17.6
- PEG Ratio
- —
- ROE
- 105.4%
- Debt/Equity
- 485%
- Revenue Growth
- 13.6%
- Earnings Growth
- 13.6%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-16
Source: Yahoo Finance