Discounted Cash Flow
Frontdoor, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2017 | $1.2b | $160.0m | $179.0m | 13.8% | — |
| 2018 | $1.3b (8.7%) | $125.0m (-21.9%) | $162.0m (-9.5%) | 9.9% (-28.1%) | — |
| 2019 | $1.4b (8.5%) | $153.0m (22.4%) | $178.0m (9.9%) | 11.2% (12.8%) | — |
| 2020 | $1.5b (8.0%) | $112.0m (-26.8%) | $175.0m (-1.7%) | 7.6% (-32.2%) | — |
| 2021 | $1.6b (8.7%) | $128.0m (14.3%) | $154.0m (-12.0%) | 8.0% (5.2%) | — |
| 2022 | $1.7b (3.7%) | $71.0m (-44.5%) | $102.0m (-33.8%) | 4.3% (-46.5%) | — |
| 2023 | $1.8b (7.1%) | $171.0m (140.8%) | $170.0m (66.7%) | 9.6% (124.9%) | — |
| 2024 | $1.8b (3.5%) | $235.0m (37.4%) | $231.0m (35.9%) | 12.8% (32.7%) | — |
| 2025 | $2.1b (13.6%) | $255.0m (8.5%) | $390.0m (68.8%) | 12.2% (-4.5%) | — |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.