GoDaddy Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-40.1% vs price
Base Case (Median)
43.0% vs price
Bull Case (75th pct.)
128.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-147.98 | -260.2% | High (40%) |
| PE Comparable | $170.85 | 85.0% | Medium (25%) |
| Growth Trajectory DCF | $292.42 | 216.6% | Medium (20%) |
| Graham Number | $15.52 | -83.2% | Low (10%) |
| EV/EBITDA | $95.09 | 2.9% | Medium (20%) |
| EV/FCF | $251.51 | 172.3% | Medium (20%) |
| Earnings Power Value | $132.05 | 43.0% | Medium (50%) |
Based on 7 out of 8 methods, GDDY appears fairly valued at the current price of $92.37. The base case fair value of $132.05 implies 43.0% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.