Intrinsic value of GoDaddy Inc. - GDDY

Previous Close

$74.99

  Intrinsic Value

$118.20

stock screener

  Rating & Target

str. buy

+58%

Previous close

$74.99

 
Intrinsic value

$118.20

 
Up/down potential

+58%

 
Rating

str. buy

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 0001), $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 13.1

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
   2
   3
   4
   5
   6
   7
   8
   9
   10
   11
   12
   13
   14
   15
   16
   17
   18
   19
   20
   21
   22
   23
   24
   25
   26
   27
   28
   29
   30
   31

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  15.50
  14.45
  13.51
  12.65
  11.89
  11.20
  10.58
  10.02
  9.52
  9.07
  8.66
  8.30
  7.97
  7.67
  7.40
  7.16
  6.95
  6.75
  6.58
  6.42
  6.28
  6.15
  6.03
  5.93
  5.84
  5.75
  5.68
  5.61
  5.55
  5.49
Revenue, $m
  3,072
  3,516
  3,991
  4,496
  5,031
  5,594
  6,186
  6,806
  7,454
  8,130
  8,834
  9,567
  10,329
  11,121
  11,944
  12,800
  13,689
  14,613
  15,574
  16,573
  17,613
  18,696
  19,825
  21,000
  22,226
  23,505
  24,840
  26,233
  27,689
  29,211
Variable operating expenses, $m
  2,194
  2,451
  2,725
  3,018
  3,327
  3,653
  3,995
  4,354
  4,729
  5,120
  5,111
  5,535
  5,976
  6,435
  6,911
  7,406
  7,920
  8,455
  9,011
  9,589
  10,191
  10,818
  11,471
  12,151
  12,860
  13,600
  14,373
  15,179
  16,021
  16,902
Fixed operating expenses, $m
  242
  248
  253
  259
  264
  270
  276
  282
  288
  295
  301
  308
  314
  321
  328
  336
  343
  351
  358
  366
  374
  383
  391
  400
  408
  417
  427
  436
  445
  455
Total operating expenses, $m
  2,436
  2,699
  2,978
  3,277
  3,591
  3,923
  4,271
  4,636
  5,017
  5,415
  5,412
  5,843
  6,290
  6,756
  7,239
  7,742
  8,263
  8,806
  9,369
  9,955
  10,565
  11,201
  11,862
  12,551
  13,268
  14,017
  14,800
  15,615
  16,466
  17,357
Operating income, $m
  636
  818
  1,013
  1,220
  1,440
  1,671
  1,915
  2,170
  2,437
  2,715
  3,421
  3,724
  4,038
  4,365
  4,705
  5,058
  5,425
  5,807
  6,204
  6,618
  7,048
  7,496
  7,963
  8,450
  8,958
  9,487
  10,041
  10,619
  11,223
  11,854
EBITDA, $m
  1,197
  1,399
  1,616
  1,847
  2,092
  2,350
  2,621
  2,906
  3,203
  3,513
  3,836
  4,173
  4,523
  4,887
  5,266
  5,659
  6,068
  6,493
  6,936
  7,396
  7,875
  8,374
  8,894
  9,436
  10,001
  10,591
  11,207
  11,851
  12,523
  13,226
Interest expense (income), $m
  47
  130
  175
  223
  274
  328
  385
  446
  510
  576
  646
  718
  794
  873
  955
  1,040
  1,129
  1,221
  1,316
  1,415
  1,519
  1,626
  1,738
  1,854
  1,976
  2,102
  2,234
  2,371
  2,515
  2,665
  2,821
Earnings before tax, $m
  506
  643
  790
  947
  1,112
  1,286
  1,469
  1,660
  1,861
  2,069
  2,703
  2,929
  3,165
  3,410
  3,665
  3,929
  4,205
  4,491
  4,789
  5,099
  5,422
  5,758
  6,108
  6,474
  6,855
  7,254
  7,669
  8,104
  8,558
  9,033
Tax expense, $m
  137
  174
  213
  256
  300
  347
  397
  448
  502
  559
  730
  791
  855
  921
  989
  1,061
  1,135
  1,213
  1,293
  1,377
  1,464
  1,555
  1,649
  1,748
  1,851
  1,958
  2,071
  2,188
  2,311
  2,439
Net income, $m
  370
  470
  577
  691
  812
  939
  1,072
  1,212
  1,358
  1,511
  1,973
  2,138
  2,310
  2,489
  2,675
  2,868
  3,069
  3,278
  3,496
  3,722
  3,958
  4,203
  4,459
  4,726
  5,004
  5,295
  5,599
  5,916
  6,247
  6,594

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $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
Total assets, $m
  7,030
  8,046
  9,133
  10,289
  11,512
  12,801
  14,156
  15,574
  17,057
  18,604
  20,215
  21,892
  23,636
  25,448
  27,332
  29,290
  31,324
  33,439
  35,638
  37,925
  40,305
  42,784
  45,365
  48,056
  50,861
  53,787
  56,842
  60,031
  63,362
  66,844
Adjusted assets (=assets-cash), $m
  7,030
  8,046
  9,133
  10,289
  11,512
  12,801
  14,156
  15,574
  17,057
  18,604
  20,215
  21,892
  23,636
  25,448
  27,332
  29,290
  31,324
  33,439
  35,638
  37,925
  40,305
  42,784
  45,365
  48,056
  50,861
  53,787
  56,842
  60,031
  63,362
  66,844
Revenue / Adjusted assets
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
Average production assets, $m
  2,756
  3,154
  3,580
  4,033
  4,513
  5,018
  5,549
  6,105
  6,686
  7,292
  7,924
  8,581
  9,265
  9,975
  10,714
  11,481
  12,279
  13,108
  13,970
  14,866
  15,799
  16,771
  17,783
  18,837
  19,937
  21,084
  22,281
  23,531
  24,837
  26,202
Working capital, $m
  -1,610
  -1,843
  -2,091
  -2,356
  -2,636
  -2,931
  -3,241
  -3,566
  -3,906
  -4,260
  -4,629
  -5,013
  -5,412
  -5,827
  -6,259
  -6,707
  -7,173
  -7,657
  -8,161
  -8,684
  -9,229
  -9,797
  -10,388
  -11,004
  -11,647
  -12,317
  -13,016
  -13,746
  -14,509
  -15,306
Total debt, $m
  3,237
  4,120
  5,066
  6,071
  7,136
  8,257
  9,436
  10,670
  11,960
  13,305
  14,707
  16,166
  17,683
  19,260
  20,899
  22,602
  24,372
  26,212
  28,125
  30,115
  32,186
  34,342
  36,588
  38,928
  41,369
  43,915
  46,572
  49,347
  52,245
  55,274
Total liabilities, $m
  6,116
  7,000
  7,946
  8,951
  10,015
  11,137
  12,315
  13,550
  14,840
  16,185
  17,587
  19,046
  20,563
  22,140
  23,779
  25,482
  27,252
  29,092
  31,005
  32,995
  35,066
  37,222
  39,468
  41,808
  44,249
  46,795
  49,452
  52,227
  55,125
  58,154
Total equity, $m
  914
  1,046
  1,187
  1,338
  1,497
  1,664
  1,840
  2,025
  2,217
  2,418
  2,628
  2,846
  3,073
  3,308
  3,553
  3,808
  4,072
  4,347
  4,633
  4,930
  5,240
  5,562
  5,897
  6,247
  6,612
  6,992
  7,389
  7,804
  8,237
  8,690
Total liabilities and equity, $m
  7,030
  8,046
  9,133
  10,289
  11,512
  12,801
  14,155
  15,575
  17,057
  18,603
  20,215
  21,892
  23,636
  25,448
  27,332
  29,290
  31,324
  33,439
  35,638
  37,925
  40,306
  42,784
  45,365
  48,055
  50,861
  53,787
  56,841
  60,031
  63,362
  66,844
Debt-to-equity ratio
  3.540
  3.940
  4.270
  4.540
  4.770
  4.960
  5.130
  5.270
  5.390
  5.500
  5.600
  5.680
  5.760
  5.820
  5.880
  5.940
  5.990
  6.030
  6.070
  6.110
  6.140
  6.170
  6.200
  6.230
  6.260
  6.280
  6.300
  6.320
  6.340
  6.360
Adjusted equity ratio
  0.130
  0.130
  0.130
  0.130
  0.130
  0.130
  0.130
  0.130
  0.130
  0.130
  0.130
  0.130
  0.130
  0.130
  0.130
  0.130
  0.130
  0.130
  0.130
  0.130
  0.130
  0.130
  0.130
  0.130
  0.130
  0.130
  0.130
  0.130
  0.130
  0.130

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  370
  470
  577
  691
  812
  939
  1,072
  1,212
  1,358
  1,511
  1,973
  2,138
  2,310
  2,489
  2,675
  2,868
  3,069
  3,278
  3,496
  3,722
  3,958
  4,203
  4,459
  4,726
  5,004
  5,295
  5,599
  5,916
  6,247
  6,594
Depreciation, amort., depletion, $m
  560
  581
  603
  627
  652
  679
  707
  736
  766
  798
  415
  449
  485
  522
  561
  601
  643
  686
  731
  778
  827
  878
  931
  986
  1,044
  1,104
  1,167
  1,232
  1,300
  1,372
Funds from operations, $m
  930
  1,051
  1,180
  1,318
  1,464
  1,617
  1,779
  1,948
  2,124
  2,308
  2,388
  2,588
  2,796
  3,012
  3,236
  3,470
  3,712
  3,965
  4,227
  4,500
  4,785
  5,081
  5,390
  5,712
  6,048
  6,399
  6,765
  7,148
  7,548
  7,966
Change in working capital, $m
  -216
  -233
  -249
  -265
  -280
  -295
  -310
  -325
  -340
  -354
  -369
  -384
  -399
  -415
  -431
  -448
  -466
  -484
  -504
  -524
  -545
  -568
  -591
  -616
  -642
  -670
  -699
  -730
  -763
  -797
Cash from operations, $m
  1,146
  1,283
  1,429
  1,583
  1,744
  1,913
  2,089
  2,273
  2,464
  2,663
  2,757
  2,972
  3,195
  3,427
  3,667
  3,918
  4,178
  4,449
  4,731
  5,024
  5,330
  5,649
  5,981
  6,328
  6,691
  7,069
  7,465
  7,878
  8,310
  8,763
Maintenance CAPEX, $m
  -125
  -144
  -165
  -187
  -211
  -236
  -263
  -291
  -320
  -350
  -382
  -415
  -449
  -485
  -522
  -561
  -601
  -643
  -686
  -731
  -778
  -827
  -878
  -931
  -986
  -1,044
  -1,104
  -1,167
  -1,232
  -1,300
New CAPEX, $m
  -371
  -398
  -426
  -453
  -479
  -505
  -531
  -556
  -581
  -606
  -632
  -657
  -684
  -711
  -738
  -767
  -797
  -829
  -862
  -897
  -933
  -971
  -1,012
  -1,055
  -1,100
  -1,147
  -1,197
  -1,250
  -1,306
  -1,365
Cash from investing activities, $m
  -496
  -542
  -591
  -640
  -690
  -741
  -794
  -847
  -901
  -956
  -1,014
  -1,072
  -1,133
  -1,196
  -1,260
  -1,328
  -1,398
  -1,472
  -1,548
  -1,628
  -1,711
  -1,798
  -1,890
  -1,986
  -2,086
  -2,191
  -2,301
  -2,417
  -2,538
  -2,665
Free cash flow, $m
  650
  741
  838
  942
  1,053
  1,171
  1,295
  1,426
  1,563
  1,706
  1,744
  1,900
  2,062
  2,231
  2,407
  2,590
  2,780
  2,977
  3,183
  3,396
  3,619
  3,850
  4,091
  4,343
  4,605
  4,878
  5,163
  5,461
  5,773
  6,098
Issuance/(repayment) of debt, $m
  826
  884
  945
  1,005
  1,064
  1,122
  1,178
  1,234
  1,290
  1,346
  1,402
  1,459
  1,517
  1,577
  1,639
  1,703
  1,770
  1,840
  1,913
  1,990
  2,071
  2,156
  2,246
  2,341
  2,441
  2,546
  2,657
  2,775
  2,898
  3,029
Issuance/(repurchase) of shares, $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 from financing (excl. dividends), $m  
  826
  884
  945
  1,005
  1,064
  1,122
  1,178
  1,234
  1,290
  1,346
  1,402
  1,459
  1,517
  1,577
  1,639
  1,703
  1,770
  1,840
  1,913
  1,990
  2,071
  2,156
  2,246
  2,341
  2,441
  2,546
  2,657
  2,775
  2,898
  3,029
Total cash flow (excl. dividends), $m
  1,476
  1,625
  1,784
  1,948
  2,118
  2,293
  2,474
  2,660
  2,853
  3,052
  3,145
  3,358
  3,579
  3,808
  4,046
  4,293
  4,549
  4,817
  5,096
  5,386
  5,690
  6,006
  6,337
  6,683
  7,045
  7,424
  7,821
  8,236
  8,671
  9,127
Retained Cash Flow (-), $m
  -121
  -132
  -141
  -150
  -159
  -168
  -176
  -184
  -193
  -201
  -209
  -218
  -227
  -236
  -245
  -254
  -264
  -275
  -286
  -297
  -309
  -322
  -336
  -350
  -365
  -380
  -397
  -415
  -433
  -453
Prev. year cash balance distribution, $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 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
  1,354
  1,493
  1,642
  1,798
  1,959
  2,125
  2,298
  2,476
  2,660
  2,851
  2,936
  3,140
  3,352
  3,572
  3,801
  4,038
  4,285
  4,542
  4,810
  5,089
  5,380
  5,684
  6,002
  6,334
  6,681
  7,044
  7,424
  7,821
  8,238
  8,674
Discount rate, %
  6.00
  6.30
  6.62
  6.95
  7.29
  7.66
  8.04
  8.44
  8.86
  9.31
  9.77
  10.26
  10.78
  11.31
  11.88
  12.47
  13.10
  13.75
  14.44
  15.16
  15.92
  16.72
  17.55
  18.43
  19.35
  20.32
  21.33
  22.40
  23.52
  24.70
PV of cash for distribution, $m
  1,278
  1,321
  1,355
  1,374
  1,377
  1,365
  1,337
  1,295
  1,239
  1,171
  1,053
  972
  886
  797
  706
  616
  529
  447
  371
  302
  242
  190
  146
  109
  80
  57
  40
  27
  18
  12
Current shareholders' claim on cash, %
  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. is a technology provider to small businesses, Web design professionals and individuals. The Company delivers cloud-based products and personalized customer care. It operates a domain marketplace, where its customers can find the digital real estate that matches their idea. It provides Website building, hosting and security tools to help customers construct and protect online presence. It provides applications that enable connecting to customers and managing businesses. The Company provides search, discovery and recommendation tools, as well as a selection of domain name for ventures. It provides productivity tools, such as domain-specific e-mail, online storage, invoicing, bookkeeping and payment solutions to run ventures, as well as marketing products. The Company's products, including GoCentral enable to build a Website or online store for both desktop and mobile. Its products are powered by a cloud platform and enable its customers to get found online.

FINANCIAL RATIOS  of  GoDaddy Inc. (GDDY)

Valuation Ratios
P/E Ratio -737.2
Price to Sales 6.8
Price to Book 22.3
Price to Tangible Book
Price to Cash Flow 32.4
Price to Free Cash Flow 38.7
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 $2660 million for the last fiscal year's total revenue generated by GoDaddy Inc.. The default revenue input number comes from 0001 income statement of GoDaddy Inc.. 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 15.5% 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 6%, whose default value for GDDY is calculated based on our internal credit rating of GoDaddy Inc., 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 Inc..
    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 73.5%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $237 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 5.4% for GoDaddy Inc..

Corporate tax rate of 27% is the nominal tax rate for GoDaddy Inc.. 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 89.7%.

Life of production assets of 19.1 years is the average useful life of capital assets used in GoDaddy Inc. 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 -52.4%. 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 - $792.7 million for GoDaddy Inc. - 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 175.355 million for GoDaddy Inc. 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 Inc. at the current share price and the inputted number of shares is $13.1 billion.

RELATED COMPANIES Price Int.Val. Rating
TCX Tucows Inc. 79.04 48.93  sell
MSFT Microsoft Corp 117.05 135.87  hold
VRSN VeriSign, Inc. 181.67 27.11  str.sell
SYMC Symantec Corpo 22.86 19.28  hold
EIGI Endurance Inte 6.81 9.86  buy
AMZN Amazon.com, In 1,764.77 1,840.60  hold

CONTACT US      

About X-FIN       Privacy policy       Terms of use      

Copyright © X-FIN.com 2005-2019. All rigths reserved.