XNASFTDR
Market cap4.21bUSD
Dec 23, Last price
55.48USD
1D
-1.09%
1Q
15.06%
IPO
49.95%
Name
Frontdoor Inc
Chart & Performance
P/E
24.60
P/S
2.36
EPS
2.26
Div Yield, %
0.00%
Shrs. gr., 5y
-0.91%
Rev. gr., 5y
7.19%
Revenues
1.78b
+7.10%
Net income
171m
+140.85%
CFO
202m
+42.25%
Earnings
Feb 26, 2025
Profile
Frontdoor, Inc. provides home service plans in the United States. The company's home service plans cover the repair or replacement of principal components of approximately 20 home systems and appliances, including electrical, plumbing, water heaters, refrigerators, dishwashers, and ranges/ovens/cooktops, as well as electronics, pools, and spas and pumps; and central heating, ventilation, and air conditioning systems. It also offers ProConnect on-demand home services business and Streem, a technology platform that uses augmented reality, computer vision, and machine learning that helps home service professionals quickly and accurately diagnose breakdowns and complete repairs. The company serves homeowners under the American Home Shield, HSA, Landmark Home Warranty, OneGuard, Frontdoor, and Streem brands. The company was founded in 1971 and is headquartered in Memphis, Tennessee.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
| Income | |||||||||
Revenues | 1,780,000 7.10% | 1,662,000 3.75% | 1,602,000 8.61% | ||||||
Cost of revenue | 1,476,000 | 1,476,000 | 818,000 | ||||||
Unusual Expense (Income) | |||||||||
NOPBT | 304,000 | 186,000 | 784,000 | ||||||
NOPBT Margin | 17.08% | 11.19% | 48.94% | ||||||
Operating Taxes | 57,000 | 22,000 | 39,000 | ||||||
Tax Rate | 18.75% | 11.83% | 4.97% | ||||||
NOPAT | 247,000 | 164,000 | 745,000 | ||||||
Net income | 171,000 140.85% | 71,000 -44.53% | 128,000 14.29% | ||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | (121,000) | (59,000) | (103,000) | ||||||
BB yield | 4.25% | 3.46% | 3.29% | ||||||
| Debt | |||||||||
Debt current | 17,000 | 17,000 | 17,000 | ||||||
Long-term debt | 609,000 | 628,000 | 646,000 | ||||||
Deferred revenue | |||||||||
Other long-term liabilities | 4,000 | 8,000 | 20,000 | ||||||
Net debt | 299,000 | 349,000 | 401,000 | ||||||
| Cash flow | |||||||||
Cash from operating activities | 202,000 | 142,000 | 185,000 | ||||||
CAPEX | (32,000) | (40,000) | (31,000) | ||||||
Cash from investing activities | (32,000) | (35,000) | (31,000) | ||||||
Cash from financing activities | (137,000) | (77,000) | (489,000) | ||||||
FCF | 238,000 | 127,000 | 803,000 | ||||||
| Balance | |||||||||
Cash | 325,000 | 292,000 | 262,000 | ||||||
Long term investments | 2,000 | 4,000 | |||||||
Excess cash | 238,000 | 212,900 | 181,900 | ||||||
Stockholders' equity | 303,000 | 133,000 | 36,000 | ||||||
Invested Capital | 512,000 | 563,000 | 631,000 | ||||||
ROIC | 45.95% | 27.47% | 87.19% | ||||||
ROCE | 39.23% | 25.31% | 110.73% | ||||||
| EV | |||||||||
Common stock shares outstanding | 80,900 | 82,000 | 85,500 | ||||||
Price | 35.22 69.33% | 20.80 -43.25% | 36.65 -27.01% | ||||||
Market cap | 2,849,298 67.06% | 1,705,600 -45.57% | 3,133,575 -27.01% | ||||||
EV | 3,148,298 | 2,054,600 | 3,534,575 | ||||||
EBITDA | 341,000 | 220,000 | 819,000 | ||||||
EV/EBITDA | 9.23 | 9.34 | 4.32 | ||||||
Interest | 40,000 | 31,000 | 39,000 | ||||||
Interest/NOPBT | 13.16% | 16.67% | 4.97% | ||||||