Discounted Cash Flow
Godaddy 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) |
|---|---|---|---|---|---|
| 2016 | $1.8b | $-16.5m | $325.0m | -0.9% | $-0.21 |
| 2017 | $2.2b (20.8%) | $136.4m (926.7%) | $392.4m (20.7%) | 6.1% (784.4%) | $1.25 (695.2%) |
| 2018 | $2.7b (19.2%) | $77.1m (-43.5%) | $472.1m (20.3%) | 2.9% (-52.6%) | $0.50 (-60.0%) |
| 2019 | $3.0b (12.3%) | $137.0m (77.7%) | $635.8m (34.7%) | 4.6% (58.2%) | $0.79 (58.0%) |
| 2020 | $3.3b (11.0%) | $-495.1m (-461.4%) | $698.1m (9.8%) | -14.9% (-425.6%) | $-2.94 (-472.2%) |
| 2021 | $3.8b (15.0%) | $242.3m (148.9%) | $778.2m (11.5%) | 6.4% (142.5%) | $1.44 (149.0%) |
| 2022 | $4.1b (7.2%) | $352.2m (45.4%) | $920.0m (18.2%) | 8.6% (35.6%) | $2.22 (54.2%) |
| 2023 | $4.3b (4.0%) | $1.4b (290.3%) | $1.0b (9.3%) | 32.3% (275.4%) | $9.27 (317.6%) |
| 2024 | $4.6b (7.5%) | $936.9m (-31.9%) | $1.3b (25.4%) | 20.5% (-36.6%) | $6.63 (-28.5%) |
| 2025 | $5.0b (8.3%) | $875.0m (-6.6%) | $1.6b (24.9%) | 17.7% (-13.7%) | $6.34 (-4.4%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
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.