GDDY · GoDaddy Inc.
$81.672026-05-17Sector: Technology; Industry: Software - Infrastructure; Sub-Industry: Internet Services & Infrastructure
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Bull
$245
+200.6% vs market
Base · active
$204
+150.3% vs market
Bear
$197
+141.4% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($197 · $245) Analysts Range ($95 · $173) 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 |
|---|
| 2021.Q4 | $3.8B | — | 11.9% | 4.3% | $434MM | −$455MM | −$21MM | 7.5% | — | 9.0% | $4.8B | $1.78 | — |
| 2022.Q4 | $4.1B | 7.2% | 14.5% | 1.0% | $586MM | $17MM | $603MM | 8.7% | — | 11.9% | $5.1B | $2.59 | — |
| 2023.Q4 | $4.3B | 4.0% | 15.3% | 0.0% | $2.2B | $27MM | $2.2B | 13.8% | — | 40.5% | $5.9B | $10.10 | — |
| 2024.Q4 | $4.6B | 7.5% | 23.2% | 0.0% | $1.3B | −$34MM | $1.3B | 9.4% | — | 22.3% | $5.8B | $6.88 | — |
| 2025.Q4 | $5.0B | 8.3% | 27.1% | 6.6% | $1.3B | −$15MM | $1.2B | 8.8% | — | 22.4% | $5.4B | $6.43 | 8.3 |
| italics below = DCF projection · 10yr Rev CAGR: 5% |
| 2026.Q4 | $5.2B | +5.7% | 27.2% | 7.9% | $1.3B | −$9MM | $1.3B | 8.6% | $1.2B | 24.3% | $5.4B | $8.11 | 10.1 |
| 2027.Q4 | $5.5B | +5.9% | 31.0% | 9.3% | $1.6B | −$14MM | $1.5B | 8.6% | $1.3B | 28.9% | $5.4B | $9.66 | 8.5 |
| 2028.Q4 | $5.9B | +5.6% | 33.8% | 10.6% | $1.8B | −$28MM | $1.7B | 8.6% | $1.4B | 32.6% | $5.4B | $10.95 | 7.5 |
| 2029.Q4 | $6.2B | +5.4% | 47.4% | 11.9% | $2.6B | $0MM | $2.6B | 8.6% | $1.8B | 47.3% | $5.4B | $15.94 | 5.1 |
| 2030.Q4 | $6.5B | +5.2% | 47.4% | 13.3% | $2.7B | $0MM | $2.7B | 8.6% | $1.8B | 49.0% | $5.4B | $16.51 | 4.9 |
|
| Term. Yr+ | $8.4B | 4.1% | 27.1% | 20.0% | $1.8B | −$317MM | $1.5B | 8.6% | $14.6B | 23.6% | — | — | — |
Active scenario IV: $204 (+150.3% vs market)