Valuation GoDaddy Inc.

Equities

Market Closed - Nyse Other stock markets 16:00:02 2024-09-11 EDT			5-day change	1st Jan Change
151.43 ^USD	+1.18%		-3.73%	+42.64%

09-05	Cantor Fitzgerald Initiates GoDaddy at Neutral With $170 Price Target	MT
09-04	Transcript : GoDaddy Inc. Presents at Citi Global Emerging Market Conference, Sep-04-2024 08:20 AM

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	11,597	13,928	14,104	11,602	14,950	21,347	-	-
Change	-	20.1%	1.27%	-17.74%	28.86%	42.79%	-	-
Enterprise Value (EV) ¹	12,906	16,316	16,731	14,659	18,308	24,708	23,831	24,190
Change	-	26.42%	2.54%	-12.38%	24.89%	34.96%	-3.55%	1.51%
P/E ratio	89.4x	-28.2x	59.8x	34.2x	11.5x	23.4x	23.1x	17.5x
PBR	15.3x	-1,091x	174x	-34.8x	187x	270x	14.7x	6.58x
PEG	-	0x	-0x	0.6x	0x	-0.8x	24.64x	0.5x
Capitalization / Revenue	3.88x	4.2x	3.7x	2.84x	3.51x	4.69x	4.37x	4.06x
EV / Revenue	4.32x	4.92x	4.38x	3.58x	4.3x	5.43x	4.88x	4.6x
EV / EBITDA	17.6x	17.7x	19.6x	14.5x	16.1x	18.5x	15.7x	14.1x
EV / EBIT	63.7x	59.9x	43.8x	29.4x	33.4x	28.2x	22.8x	19.2x
EV / FCF	17.5x	19.8x	17.4x	13.4x	14.6x	17x	14.3x	13x
FCF Yield	5.7%	5.06%	5.74%	7.48%	6.85%	5.9%	7%	7.71%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.76	-2.94	1.42	2.19	9.2	6.485	6.545	8.639
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,988	3,317	3,816	4,091	4,254	4,552	4,887	5,254
EBITDA ¹	734.1	920.5	854.2	1,013	1,134	1,335	1,520	1,711
EBIT ¹	202.6	272.2	382.1	498.8	547.4	875.4	1,045	1,260
Net income ¹	137	-495.1	242.3	352.2	1,393	900.4	896.8	1,111
Net Debt ¹	1,309	2,388	2,627	3,057	3,358	3,360	2,483	2,843
Reference price ²	67.92	82.95	84.86	74.82	106.16	151.43	151.43	151.43
Nbr of stocks (in thousands)	170,745	167,904	166,207	155,066	140,825	140,973	-	-
Announcement Date	20-02-13	21-02-11	22-02-10	23-02-14	24-02-13	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
GODADDY INC.	23.35x	5.43x	18.5x	-.--%	21.35B
ACCENTURE PLC	30.43x	3.31x	17.71x	+1.47%	219B
TATA CONSULTANCY SERVICES LTD.	31.64x	6.08x	22.2x	+2.34%	193B
IBM	23.18x	3.66x	15x	+3.19%	193B
AUTOMATIC DATA PROCESSING, INC.	27.64x	5.52x	18.83x	+2.13%	113B
INFOSYS LIMITED	29.64x	4.68x	19.42x	+2.55%	94.2B
RELX PLC	33.9x	7.55x	19.2x	+1.75%	86.81B
CROWDSTRIKE HOLDINGS, INC.	554.82x	15x	61.04x	-.--%	62.15B
HCL TECHNOLOGIES LIMITED	28.24x	3.93x	17.9x	+3.04%	57.31B
GARTNER, INC.	45.68x	6.34x	26.15x	-.--%	38.51B
Average	82.85x	6.15x	23.60x	+1.65%	107.92B
Weighted average by Cap.	59.75x	5.42x	21.24x	+2.04%