Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Frontdoor, Inc.
Bear Case (25th pct.)
-19.4% vs price
Base Case (Median)
-4.9% vs price
Bull Case (75th pct.)
46.3% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $125.64 | 62.7% | High (40%) |
| PE Comparable | $73.44 | -4.9% | Medium (25%) |
| Growth Trajectory DCF | $124.57 | 61.3% | Medium (20%) |
| Graham Number | $17.16 | -77.8% | High (80%) |
| EV/EBITDA | $63.55 | -17.7% | Medium (20%) |
| EV/FCF | $101.46 | 31.4% | Medium (20%) |
| Earnings Power Value | $60.96 | -21.1% | High (70%) |
Based on 7 out of 7 methods, FTDR appears fairly valued at the current price of $77.24. The base case fair value of $73.44 implies 4.9% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.