Stock FTDR FRONTDOOR, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Frontdoor, Inc.

Equities

FTDR

US35905A1097

Personal Services

Market Closed - Nasdaq
Other stock markets
 04:00:00 2024-05-08 pm EDT 		5-day change 1st Jan Change
36.12 USD +0.50% Intraday chart for Frontdoor, Inc. +17.43% +2.56%
May. 06 Wells Fargo Adjusts Price Target on Frontdoor to $39 From $36, Maintains Equal-Weight Rating MT
May. 02 Frontdoor Q1 EPS, Revenue Surpass Expectations, Maintains 2024 Outlook; Shares Rise MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 4,015 4,290 3,104 1,695 2,804 2,810 - -
Enterprise Value (EV) 1 4,560 4,668 3,467 2,012 3,089 3,148 2,913 2,658
P/E ratio 26.3 x 38.3 x 24.4 x 23.9 x 16.6 x 14.5 x 13.3 x 12.1 x
Yield - - - - - - - -
Capitalization / Revenue 2.94 x 2.91 x 1.94 x 1.02 x 1.58 x 1.54 x 1.45 x 1.35 x
EV / Revenue 3.34 x 3.17 x 2.16 x 1.21 x 1.74 x 1.72 x 1.5 x 1.28 x
EV / EBITDA 15 x 17.3 x 11.6 x 9.4 x 8.93 x 8.53 x 7.36 x 6.17 x
EV / FCF 25.6 x 26.7 x 22.5 x 19.7 x 18.2 x 15.5 x 12.1 x 10.4 x
FCF Yield 3.9% 3.75% 4.44% 5.07% 5.5% 6.45% 8.27% 9.59%
Price to Book -22.6 x -70.4 x 1,527 x 27.8 x 20.3 x 11.2 x 5.65 x 3.67 x
Nbr of stocks (in thousands) 84,663 85,447 84,683 81,493 79,622 77,790 - -
Reference price 2 47.42 50.21 36.65 20.80 35.22 36.12 36.12 36.12
Announcement Date 2/26/20 2/18/21 2/24/22 3/1/23 2/28/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,365 1,474 1,602 1,662 1,780 1,830 1,938 2,078
EBITDA 1 303 270 300 214 346 368.8 396 430.7
EBIT 1 262 215 238 121 251 287.7 310.8 342.7
Operating Margin 19.19% 14.59% 14.86% 7.28% 14.1% 15.72% 16.04% 16.49%
Earnings before Tax (EBT) 1 204 149 168 93 229 260.9 281.9 326.3
Net income 1 153 112 128 71 171 195.5 211 240.2
Net margin 11.21% 7.6% 7.99% 4.27% 9.61% 10.68% 10.89% 11.56%
EPS 2 1.800 1.310 1.500 0.8700 2.120 2.490 2.717 2.993
Free Cash Flow 1 178 175 154 102 170 203 240.8 255
FCF margin 13.04% 11.87% 9.61% 6.14% 9.55% 11.09% 12.43% 12.27%
FCF Conversion (EBITDA) 58.75% 64.81% 51.33% 47.66% 49.13% 55.04% 60.82% 59.2%
FCF Conversion (Net income) 116.34% 156.25% 120.31% 143.66% 99.42% 103.83% 114.15% 106.16%
Dividend per Share - - - - - - - -
Announcement Date 2/26/20 2/18/21 2/24/22 3/1/23 2/28/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 340 351 487 484 339 367 523 524 366 378 535.9 537.7 378 404.2 576.3
EBITDA 1 28 25 77 79 33 54 121 128 45 71 132.3 124.7 40.63 61.45 137.8
EBIT 1 14 11 51 46 15 36 108 102 16 51 111.5 103.6 22.24 48.83 118.7
Operating Margin 4.12% 3.13% 10.47% 9.5% 4.42% 9.81% 20.65% 19.47% 4.37% 13.49% 20.81% 19.27% 5.88% 12.08% 20.6%
Earnings before Tax (EBT) 1 7 3 43 39 8 29 93 96 12 45 104.4 96.44 17.62 35.6 111
Net income 1 7 2 33 28 8 22 70 71 9 34 78.3 72.44 13.48 26.7 83.2
Net margin 2.06% 0.57% 6.78% 5.79% 2.36% 5.99% 13.38% 13.55% 2.46% 8.99% 14.61% 13.47% 3.56% 6.6% 14.44%
EPS 2 0.0800 0.0200 0.4000 0.3400 0.1000 0.2700 0.8500 0.8900 0.1100 0.4300 1.004 0.9313 0.1424 0.2900 1.055
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 2/24/22 5/5/22 8/4/22 11/3/22 3/1/23 5/4/23 8/2/23 11/1/23 2/28/24 5/2/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 545 378 363 317 285 338 104 -
Net Cash position 1 - - - - - - - 152
Leverage (Debt/EBITDA) 1.799 x 1.4 x 1.21 x 1.481 x 0.8237 x 0.9167 x 0.2614 x -
Free Cash Flow 1 178 175 154 102 170 203 241 255
ROE (net income / shareholders' equity) - - -546% 330% 174% 101% 57.1% 37.5%
ROA (Net income/ Total Assets) 13.4% 9.94% 13% 9.67% 15.8% 17.2% 16.4% 16.3%
Assets 1 1,146 1,126 983.5 734.2 1,086 1,134 1,283 1,470
Book Value Per Share 2 -2.100 -0.7100 0.0200 0.7500 1.740 3.230 6.400 9.830
Cash Flow per Share - 2.420 - - - - - -
Capex 1 22 32 31 40 32 36.8 43 47
Capex / Sales 1.61% 2.17% 1.94% 2.41% 1.8% 2.01% 2.22% 2.26%
Announcement Date 2/26/20 2/18/21 2/24/22 3/1/23 2/28/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for Frontdoor, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
7
Last Close Price
36.12 USD
Average target price
41.2 USD
Spread / Average Target
+14.06%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Personal Services

1st Jan change Capi.
FRONTDOOR, INC. Stock Frontdoor, Inc.
+2.56% 2.81B
SERVICE CORPORATION INTERNATIONAL Stock Service Corporation International
+1.31% 10.1B
MISTER CAR WASH, INC. Stock Mister Car Wash, Inc.
-10.07% 2.48B
PINELAWN CEMETERY Stock Pinelawn Cemetery
-0.09% 1.98B
VESTIS CORPORATION Stock Vestis Corporation
-50.05% 1.39B
DUSKIN CO., LTD. Stock Duskin Co., Ltd.
-2.15% 1.01B
CATARC AUTOMOTIVE PROVING GROUND CO.,LTD. Stock CATARC Automotive Proving Ground Co.,Ltd.
-10.86% 1.01B
SUNCAR TECHNOLOGY GROUP INC. Stock SunCar Technology Group Inc.
-8.97% 674M
KEEPER TECHNICAL LABORATORY CO., LTD. Stock KeePer Technical Laboratory Co., Ltd.
-42.25% 692M
M2I GLOBAL, INC. Stock M2i Global, Inc.
-33.33% 367M
Other Personal Services
  1. Stock Market
  2. Equities
  3. FTDR Stock
  4. Financials Frontdoor, Inc.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW