GDDY GoDaddy Inc.
Technology
Price
$91.92
Intrinsic value
$90.34
Buy price
$72.28
Discount
-1.7%
DCF walkthrough
Near-term growth (g1)6.56%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $1,728,800,000.00
- Total debt
- $3,841,400,064.00
- Cash & STI
- $1,202,499,968.00
- Shares out.
- 130,994,000
Overvalued
Intrinsic value$90.33
Buy price (with MOS)$72.27
Current price$91.92
Discount to intrinsic value-1.8%
7-step quality scorecard
ROE quality
HIGH_DISTORTED- Average ROE
- 917.5%
- Current ROE
- 406.8%
- Minimum ROE
- 135.4%
Debt quality
LEVERAGED- Debt / Equity
- 17.86x
Moat proxy
MODERATE_PROXYCash-flow reliability
OK- Operating CF / Net income
- 1.90x
Technical chart
Confluence: DOWNTREND (0/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(revenueCAGR,cfCAGR)
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 26.5%
- Public economic interest
- 100.0%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.