Intrinsic value of GoDaddy Cl A - GDDY

Previous Close

$37.62

  Intrinsic Value

premium content

  Rating & Target

premium content

  Value-price divergence*

premium content

Previous close

$37.62

 
Intrinsic value

$87.12

 
Up/down potential

+132%

 
Rating

str. buy

 
Value-price divergence* premium content

Premium access subscription - $499/yr

please register and log in before paying

*Intrinsic value change (in %) minus stock price change (in %) in the past 12 months.

We calculate the intrinsic value of GDDY stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 2016), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 6.5

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2016(a)
   2017
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  15.00
  14.40
  13.46
  12.61
  11.85
  11.17
  10.55
  10.00
  9.50
  9.05
  8.64
  8.28
  7.95
  7.65
  7.39
  7.15
  6.94
  6.74
  6.57
  6.41
  6.27
  6.14
  6.03
  5.93
  5.83
  5.75
  5.67
  5.61
  5.55
  5.49
  5.44
Revenue, $m
  1,848
  2,114
  2,399
  2,701
  3,021
  3,359
  3,713
  4,084
  4,472
  4,877
  5,298
  5,737
  6,193
  6,667
  7,160
  7,671
  8,204
  8,757
  9,332
  9,930
  10,553
  11,201
  11,876
  12,580
  13,313
  14,079
  14,878
  15,712
  16,584
  17,494
  18,447
Variable operating expenses, $m
 
  1,187
  1,323
  1,468
  1,622
  1,784
  1,954
  2,132
  2,319
  2,513
  2,715
  2,754
  2,973
  3,200
  3,437
  3,683
  3,938
  4,203
  4,480
  4,767
  5,066
  5,377
  5,701
  6,039
  6,391
  6,758
  7,142
  7,542
  7,961
  8,398
  8,855
Fixed operating expenses, $m
 
  778
  797
  817
  838
  859
  880
  902
  925
  948
  972
  996
  1,021
  1,046
  1,072
  1,099
  1,127
  1,155
  1,184
  1,213
  1,244
  1,275
  1,307
  1,339
  1,373
  1,407
  1,442
  1,478
  1,515
  1,553
  1,592
Total operating expenses, $m
  1,798
  1,965
  2,120
  2,285
  2,460
  2,643
  2,834
  3,034
  3,244
  3,461
  3,687
  3,750
  3,994
  4,246
  4,509
  4,782
  5,065
  5,358
  5,664
  5,980
  6,310
  6,652
  7,008
  7,378
  7,764
  8,165
  8,584
  9,020
  9,476
  9,951
  10,447
Operating income, $m
  50
  149
  278
  415
  561
  716
  879
  1,050
  1,229
  1,416
  1,612
  1,987
  2,199
  2,420
  2,650
  2,890
  3,139
  3,398
  3,668
  3,950
  4,243
  4,549
  4,868
  5,202
  5,550
  5,913
  6,294
  6,691
  7,108
  7,543
  8,000
EBITDA, $m
  210
  387
  525
  672
  828
  993
  1,167
  1,349
  1,540
  1,740
  1,949
  2,166
  2,393
  2,629
  2,874
  3,130
  3,395
  3,672
  3,960
  4,260
  4,573
  4,899
  5,240
  5,595
  5,966
  6,354
  6,759
  7,183
  7,626
  8,090
  8,576
Interest expense (income), $m
  47
  47
  51
  71
  92
  115
  138
  163
  189
  217
  245
  275
  306
  338
  371
  406
  442
  480
  518
  559
  601
  645
  691
  738
  788
  839
  893
  950
  1,008
  1,070
  1,134
Earnings before tax, $m
  -22
  103
  227
  345
  469
  601
  740
  886
  1,039
  1,199
  1,366
  1,712
  1,894
  2,082
  2,279
  2,484
  2,697
  2,919
  3,150
  3,391
  3,642
  3,904
  4,178
  4,463
  4,762
  5,074
  5,400
  5,742
  6,099
  6,474
  6,866
Tax expense, $m
  0
  28
  61
  93
  127
  162
  200
  239
  281
  324
  369
  462
  511
  562
  615
  671
  728
  788
  850
  916
  983
  1,054
  1,128
  1,205
  1,286
  1,370
  1,458
  1,550
  1,647
  1,748
  1,854
Net income, $m
  -17
  75
  166
  252
  343
  439
  541
  647
  759
  876
  997
  1,250
  1,382
  1,520
  1,664
  1,813
  1,969
  2,131
  2,299
  2,475
  2,659
  2,850
  3,050
  3,258
  3,476
  3,704
  3,942
  4,191
  4,452
  4,726
  5,012

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  573
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  3,787
  3,677
  4,172
  4,698
  5,255
  5,841
  6,458
  7,103
  7,778
  8,481
  9,214
  9,977
  10,770
  11,595
  12,451
  13,342
  14,267
  15,229
  16,229
  17,269
  18,352
  19,480
  20,654
  21,878
  23,154
  24,485
  25,875
  27,326
  28,841
  30,425
  32,081
Adjusted assets (=assets-cash), $m
  3,214
  3,677
  4,172
  4,698
  5,255
  5,841
  6,458
  7,103
  7,778
  8,481
  9,214
  9,977
  10,770
  11,595
  12,451
  13,342
  14,267
  15,229
  16,229
  17,269
  18,352
  19,480
  20,654
  21,878
  23,154
  24,485
  25,875
  27,326
  28,841
  30,425
  32,081
Revenue / Adjusted assets
  0.575
  0.575
  0.575
  0.575
  0.575
  0.575
  0.575
  0.575
  0.575
  0.575
  0.575
  0.575
  0.575
  0.575
  0.575
  0.575
  0.575
  0.575
  0.575
  0.575
  0.575
  0.575
  0.575
  0.575
  0.575
  0.575
  0.575
  0.575
  0.575
  0.575
  0.575
Average production assets, $m
  954
  1,091
  1,238
  1,394
  1,559
  1,733
  1,916
  2,108
  2,308
  2,516
  2,734
  2,960
  3,196
  3,440
  3,694
  3,958
  4,233
  4,518
  4,815
  5,124
  5,445
  5,780
  6,128
  6,491
  6,870
  7,265
  7,677
  8,107
  8,557
  9,027
  9,518
Working capital, $m
  -329
  -1,027
  -1,166
  -1,313
  -1,468
  -1,632
  -1,805
  -1,985
  -2,173
  -2,370
  -2,575
  -2,788
  -3,010
  -3,240
  -3,480
  -3,728
  -3,987
  -4,256
  -4,535
  -4,826
  -5,129
  -5,444
  -5,772
  -6,114
  -6,470
  -6,842
  -7,231
  -7,636
  -8,060
  -8,502
  -8,965
Total debt, $m
  1,040
  1,125
  1,570
  2,044
  2,545
  3,073
  3,628
  4,209
  4,816
  5,449
  6,109
  6,795
  7,509
  8,251
  9,022
  9,824
  10,656
  11,522
  12,422
  13,358
  14,333
  15,348
  16,404
  17,506
  18,654
  19,853
  21,103
  22,409
  23,773
  25,199
  26,689
Total liabilities, $m
  3,224
  3,309
  3,754
  4,228
  4,729
  5,257
  5,812
  6,393
  7,000
  7,633
  8,293
  8,979
  9,693
  10,435
  11,206
  12,008
  12,840
  13,706
  14,606
  15,542
  16,517
  17,532
  18,588
  19,690
  20,838
  22,037
  23,287
  24,593
  25,957
  27,383
  28,873
Total equity, $m
  563
  368
  417
  470
  525
  584
  646
  710
  778
  848
  921
  998
  1,077
  1,159
  1,245
  1,334
  1,427
  1,523
  1,623
  1,727
  1,835
  1,948
  2,065
  2,188
  2,315
  2,449
  2,587
  2,733
  2,884
  3,043
  3,208
Total liabilities and equity, $m
  3,787
  3,677
  4,171
  4,698
  5,254
  5,841
  6,458
  7,103
  7,778
  8,481
  9,214
  9,977
  10,770
  11,594
  12,451
  13,342
  14,267
  15,229
  16,229
  17,269
  18,352
  19,480
  20,653
  21,878
  23,153
  24,486
  25,874
  27,326
  28,841
  30,426
  32,081
Debt-to-equity ratio
  1.847
  3.060
  3.760
  4.350
  4.840
  5.260
  5.620
  5.930
  6.190
  6.420
  6.630
  6.810
  6.970
  7.120
  7.250
  7.360
  7.470
  7.570
  7.650
  7.740
  7.810
  7.880
  7.940
  8.000
  8.060
  8.110
  8.160
  8.200
  8.240
  8.280
  8.320
Adjusted equity ratio
  -0.003
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  -17
  75
  166
  252
  343
  439
  541
  647
  759
  876
  997
  1,250
  1,382
  1,520
  1,664
  1,813
  1,969
  2,131
  2,299
  2,475
  2,659
  2,850
  3,050
  3,258
  3,476
  3,704
  3,942
  4,191
  4,452
  4,726
  5,012
Depreciation, amort., depletion, $m
  160
  238
  247
  256
  266
  277
  288
  300
  312
  324
  337
  179
  194
  208
  224
  240
  257
  274
  292
  311
  330
  350
  371
  393
  416
  440
  465
  491
  519
  547
  577
Funds from operations, $m
  549
  313
  413
  508
  609
  716
  828
  947
  1,070
  1,200
  1,335
  1,429
  1,576
  1,729
  1,888
  2,053
  2,225
  2,404
  2,591
  2,786
  2,989
  3,200
  3,421
  3,652
  3,893
  4,144
  4,408
  4,683
  4,971
  5,273
  5,589
Change in working capital, $m
  162
  -129
  -138
  -147
  -156
  -164
  -172
  -180
  -188
  -197
  -205
  -213
  -222
  -230
  -239
  -249
  -259
  -269
  -279
  -291
  -303
  -315
  -328
  -342
  -357
  -372
  -388
  -405
  -424
  -443
  -463
Cash from operations, $m
  387
  436
  551
  655
  765
  880
  1,001
  1,127
  1,259
  1,396
  1,540
  1,642
  1,798
  1,959
  2,127
  2,302
  2,484
  2,673
  2,871
  3,077
  3,291
  3,515
  3,749
  3,994
  4,249
  4,516
  4,796
  5,088
  5,395
  5,715
  6,052
Maintenance CAPEX, $m
  0
  -58
  -66
  -75
  -84
  -94
  -105
  -116
  -128
  -140
  -153
  -166
  -179
  -194
  -208
  -224
  -240
  -257
  -274
  -292
  -311
  -330
  -350
  -371
  -393
  -416
  -440
  -465
  -491
  -519
  -547
New CAPEX, $m
  -63
  -137
  -147
  -156
  -165
  -174
  -183
  -192
  -200
  -209
  -217
  -226
  -235
  -245
  -254
  -264
  -275
  -285
  -297
  -309
  -321
  -334
  -348
  -363
  -379
  -395
  -412
  -430
  -450
  -470
  -491
Cash from investing activities, $m
  -183
  -195
  -213
  -231
  -249
  -268
  -288
  -308
  -328
  -349
  -370
  -392
  -414
  -439
  -462
  -488
  -515
  -542
  -571
  -601
  -632
  -664
  -698
  -734
  -772
  -811
  -852
  -895
  -941
  -989
  -1,038
Free cash flow, $m
  204
  242
  338
  424
  515
  611
  713
  819
  931
  1,048
  1,170
  1,250
  1,383
  1,521
  1,664
  1,814
  1,969
  2,131
  2,300
  2,476
  2,660
  2,851
  3,051
  3,259
  3,477
  3,705
  3,943
  4,193
  4,454
  4,727
  5,013
Issuance/(repayment) of debt, $m
  -11
  89
  445
  474
  501
  528
  555
  581
  607
  633
  660
  686
  714
  742
  771
  801
  833
  866
  900
  936
  974
  1,015
  1,057
  1,101
  1,149
  1,198
  1,251
  1,306
  1,364
  1,426
  1,490
Issuance/(repurchase) of shares, $m
  60
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  15
  89
  445
  474
  501
  528
  555
  581
  607
  633
  660
  686
  714
  742
  771
  801
  833
  866
  900
  936
  974
  1,015
  1,057
  1,101
  1,149
  1,198
  1,251
  1,306
  1,364
  1,426
  1,490
Total cash flow (excl. dividends), $m
  218
  331
  784
  897
  1,016
  1,139
  1,267
  1,400
  1,538
  1,681
  1,829
  1,937
  2,097
  2,263
  2,435
  2,615
  2,802
  2,997
  3,200
  3,412
  3,634
  3,866
  4,108
  4,361
  4,626
  4,903
  5,194
  5,498
  5,818
  6,152
  6,503
Retained Cash Flow (-), $m
  -137
  -374
  -49
  -53
  -56
  -59
  -62
  -65
  -67
  -70
  -73
  -76
  -79
  -82
  -86
  -89
  -93
  -96
  -100
  -104
  -108
  -113
  -117
  -122
  -128
  -133
  -139
  -145
  -152
  -158
  -166
Prev. year cash balance distribution, $m
 
  569
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
 
  526
  734
  845
  960
  1,081
  1,206
  1,336
  1,471
  1,611
  1,756
  1,861
  2,017
  2,180
  2,350
  2,526
  2,710
  2,901
  3,100
  3,308
  3,526
  3,753
  3,990
  4,238
  4,498
  4,770
  5,055
  5,353
  5,666
  5,994
  6,338
Discount rate, %
 
  4.90
  5.15
  5.40
  5.67
  5.96
  6.25
  6.57
  6.89
  7.24
  7.60
  7.98
  8.38
  8.80
  9.24
  9.70
  10.19
  10.70
  11.23
  11.79
  12.38
  13.00
  13.65
  14.33
  15.05
  15.80
  16.59
  17.42
  18.29
  19.21
  20.17
PV of cash for distribution, $m
 
  501
  664
  721
  770
  809
  838
  856
  863
  859
  844
  799
  768
  728
  682
  630
  574
  516
  456
  398
  341
  288
  239
  195
  155
  122
  93
  70
  51
  37
  26
Current shareholders' claim on cash, %
  100
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0

GoDaddy Inc. designs and develops cloud-based technology products for small businesses, Web design professionals, and individuals in the United States and internationally. The company offers domain name registration product that enables to engage customers at the initial stage of establishing a digital identity; hosting and presence products, including shared Website hosting, Website hosting on virtual dedicated servers and dedicated servers, security, and cloud services and cloud applications. It also provides Website builder, an online tool that enables customers to build Websites; online store product that allows customers to create their own standalone online store or add one to an existing Website; and search engine visibility product that helps customers get their Websites found on search sites through search engine optimization. In addition, the company offers business application products consisting of email accounts, Microsoft Office 365, and email marketing. The company was incorporated in 2014 and is headquartered in Scottsdale, Arizona.

FINANCIAL RATIOS  of  GoDaddy Cl A (GDDY)

Valuation Ratios
P/E Ratio -369.8
Price to Sales 3.4
Price to Book 11.2
Price to Tangible Book
Price to Cash Flow 16.2
Price to Free Cash Flow 19.4
Growth Rates
Sales Growth Rate 15%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate -20.3%
Cap. Spend. - 3 Yr. Gr. Rate 3.9%
Financial Strength
Quick Ratio 143
Current Ratio 0
LT Debt to Equity 184%
Total Debt to Equity 184.7%
Interest Coverage 1
Management Effectiveness
Return On Assets 0.8%
Ret/ On Assets - 3 Yr. Avg. -0.6%
Return On Total Capital -1.1%
Ret/ On T. Cap. - 3 Yr. Avg. -4.4%
Return On Equity -3.4%
Return On Equity - 3 Yr. Avg. -14.6%
Asset Turnover 0.5
Profitability Ratios
Gross Margin 64.4%
Gross Margin - 3 Yr. Avg. 63.9%
EBITDA Margin 10%
EBITDA Margin - 3 Yr. Avg. 7.3%
Operating Margin 2.7%
Oper. Margin - 3 Yr. Avg. -1.7%
Pre-Tax Margin -1.2%
Pre-Tax Margin - 3 Yr. Avg. -6.4%
Net Profit Margin -0.9%
Net Profit Margin - 3 Yr. Avg. -5.3%
Effective Tax Rate 0%
Eff/ Tax Rate - 3 Yr. Avg. 1%
Payout Ratio 0%

GDDY stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the GDDY stock intrinsic value calculation we used $1848 million for the last fiscal year's total revenue generated by GoDaddy Cl A. The default revenue input number comes from 2016 income statement of GoDaddy Cl A. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our GDDY stock valuation model: a) initial revenue growth rate of 14.4% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 4.9%, whose default value for GDDY is calculated based on our internal credit rating of GoDaddy Cl A, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of GoDaddy Cl A.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of GDDY stock the variable cost ratio is equal to 57.3%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $759 million in the base year in the intrinsic value calculation for GDDY stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 4.5% for GoDaddy Cl A.

Corporate tax rate of 27% is the nominal tax rate for GoDaddy Cl A. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the GDDY stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for GDDY are equal to 51.6%.

Life of production assets of 16.5 years is the average useful life of capital assets used in GoDaddy Cl A operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for GDDY is equal to -48.6%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $563 million for GoDaddy Cl A - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 171.504 million for GoDaddy Cl A is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of GoDaddy Cl A at the current share price and the inputted number of shares is $6.5 billion.


Premium access subscription - $499/yr

please register and log in before paying
RELATED COMPANIES Price Int.Val. Rating
NAME Rightside Grou 9.80 0.56  str.sell
TCX Tucows 57.95 74.25  buy
WEB Web.com Group 18.10 149.87  str.buy
MSFT Microsoft 66.40 31.05  str.sell
VRSN VeriSign 88.45 47.97  sell
SYMC Symantec 30.70 14.53  str.sell
EIGI Endurance Inte 7.20 135.12  str.buy
AMZN Amazon.com 898.53 928.38  hold

COMPANY NEWS

▶ GoDaddy, Inc. Value Analysis (NYSE:GDDY) : April 17, 2017   [Apr-17-17 01:29PM  Capital Cube]
▶ [$$] Deal Close Announcements: April 3-7   [Apr-07-17 06:15PM  The Wall Street Journal]
▶ GoDaddy Completes Acquisition Of Host Europe Group   [Apr-03-17 08:01PM  PR Newswire]
▶ Why so many companies are rounding up your spare change   [Apr-01-17 08:38AM  Yahoo Finance]
▶ GoDaddy buying website security company to enhance digital security   [05:05PM  American City Business Journals]
▶ GoDaddy Scores Super Bowl Victory   [Feb-06-17 01:16AM  PR Newswire]
▶ Super Bowl Ad: GoDaddy   [Feb-01-17 03:02PM  at MarketWatch]
▶ Super Bowl Ads: Walking a Fine Political Line   [01:13PM  at MarketWatch]
▶ GoDaddy Unveils 2017 Super Bowl Commercial   [Jan-31-17 10:00PM  PR Newswire]
▶ [$$] GoDaddy Hires Adviser for Possible Sale of HEG Unit   [12:34PM  at The Wall Street Journal]
▶ GoDaddy: Cantor Enthusiastic About Return to Super Bowl   [Dec-28-16 12:42PM  at Barrons.com]
▶ GoDaddy announces its 12th Super Bowl commercial   [Dec-15-16 06:40PM  at bizjournals.com]
▶ GoDaddy Back In The Super Bowl   [05:15AM  PR Newswire]
▶ GoDaddy gets approval to enter the Hawaii market   [Dec-14-16 11:35PM  at bizjournals.com]
▶ Business Watch   [12:19AM  at The Wall Street Journal]
▶ [$$] Business Watch   [Dec-06-16 07:32PM  at The Wall Street Journal]
▶ Rally Stalls for Oil Prices   [11:30AM  Morningstar]
▶ [$$] GoDaddy to Buy Host Europe Group   [06:19AM  at The Wall Street Journal]
Stock chart of GDDY Financial statements of GDDY
Valuation of Stocks

The paper VALUATION OF STOCKS: The Quest for Intrinsic Value provides a detailed description of our valuation model and discloses the calculation algorithm.

FREE DOWNLOAD
Follow us on:   twitter   twitter   twitter   twitter

VALUATION THEORY       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2017. All rigths reserved.