GDDY · GoDaddy Inc.
$84.552026-07-21Sector: Technology; Industry: Software - Infrastructure; Sub-Industry: Internet Services & Infrastructure
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Bull
$237
+180.7% vs market
Base · active
$203
+140.2% vs market
Bear
$199
+134.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($199 · $237) Analysts Range ($83 · $145) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $4.3B | — | 14.8% | 0.0% | $2.2B | $31MM | $2.2B | 10.1% | — | 35.9% | $6.1B | $10.24 | — |
| 2024.Q4 | $4.3B | 0.0% | 14.8% | 0.0% | $771MM | −$10MM | $761MM | 9.4% | — | 12.9% | $5.9B | $10.24 | — |
| 2025.Q1 | $4.6B | 7.5% | 22.5% | 10.4% | $921MM | −$32MM | $890MM | 8.4% | — | 15.9% | $5.7B | $6.98 | — |
| 2025.Q4 | $4.6B | 0.0% | 22.5% | 6.6% | $960MM | $22MM | $982MM | 8.8% | — | 17.4% | $5.3B | $6.98 | — |
| 2026.Q1 | $5.0B | 9.9% | 27.4% | 12.9% | $1.2B | $72MM | $1.3B | 8.0% | — | 22.7% | $5.2B | $6.48 | 8.2 |
| italics below = DCF projection · 10yr Rev CAGR: 5% |
| 2027.Q1 | $5.3B | +5.9% | 26.4% | 13.6% | $1.2B | −$32MM | $1.2B | 8.2% | $1.1B | 23.1% | $5.3B | $7.85 | 10.8 |
| 2028.Q1 | $5.6B | +5.9% | 29.3% | 14.3% | $1.4B | −$47MM | $1.4B | 8.3% | $1.2B | 26.8% | $5.3B | $9.17 | 9.2 |
| 2029.Q1 | $5.9B | +5.3% | 34.8% | 15.0% | $1.8B | −$80MM | $1.7B | 8.3% | $1.3B | 32.8% | $5.4B | $11.36 | 7.4 |
| 2030.Q1 | $6.2B | +5.2% | 44.8% | 15.7% | $2.4B | $0MM | $2.4B | 8.3% | $1.7B | 43.6% | $5.4B | $15.25 | 5.5 |
| 2031.Q1 | $6.6B | +5.0% | 44.8% | 16.4% | $2.5B | $0MM | $2.5B | 8.4% | $1.6B | 45.4% | $5.4B | $15.87 | 5.3 |
|
| Term. Yr+ | $8.5B | 4.1% | 26.2% | 20.0% | $1.8B | −$309MM | $1.5B | 8.6% | $14.6B | 23.6% | — | — | — |
Active scenario IV: $203 (+140.2% vs market)