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
 01:30:01 03/05/2024 am IST 		5-day change 1st Jan Change
34.02 USD +10.60% Intraday chart for Frontdoor, Inc. +10.85% -3.41%
02/05 Frontdoor Q1 EPS, Revenue Surpass Expectations, Maintains 2024 Outlook; Shares Rise MT
02/05 Earnings Flash (FTDR) FRONTDOOR Reports Q1 Revenue $378M, vs. Street Est of $376.7M 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 2,653 - -
Enterprise Value (EV) 1 4,560 4,668 3,467 2,012 3,089 2,990 2,771 2,523
P/E ratio 26.3 x 38.3 x 24.4 x 23.9 x 16.6 x 13.2 x 13.1 x 12.1 x
Yield - - - - - - - -
Capitalization / Revenue 2.94 x 2.91 x 1.94 x 1.02 x 1.58 x 1.45 x 1.37 x 1.28 x
EV / Revenue 3.34 x 3.17 x 2.16 x 1.21 x 1.74 x 1.63 x 1.43 x 1.21 x
EV / EBITDA 15 x 17.3 x 11.6 x 9.4 x 8.93 x 8.09 x 7.1 x 5.98 x
EV / FCF 25.6 x 26.7 x 22.5 x 19.7 x 18.2 x 15.9 x 11.9 x 10.2 x
FCF Yield 3.9% 3.75% 4.44% 5.07% 5.5% 6.29% 8.4% 9.79%
Price to Book -22.6 x -70.4 x 1,527 x 27.8 x 20.3 x 10.8 x 5.51 x 3.59 x
Nbr of stocks (in thousands) 84,663 85,447 84,683 81,493 79,622 77,991 - -
Reference price 2 47.42 50.21 36.65 20.80 35.22 34.02 34.02 34.02
Announcement Date 26/02/20 18/02/21 24/02/22 01/03/23 28/02/24 - - -
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 2,077
EBITDA 1 303 270 300 214 346 369.8 390.4 422.2
EBIT 1 262 215 238 121 251 289.4 307.2 325.3
Operating Margin 19.19% 14.59% 14.86% 7.28% 14.1% 15.82% 15.85% 15.66%
Earnings before Tax (EBT) 1 204 149 168 93 229 267.4 273.9 312.4
Net income 1 153 112 128 71 171 200.8 203.9 229.4
Net margin 11.21% 7.6% 7.99% 4.27% 9.61% 10.97% 10.52% 11.04%
EPS 2 1.800 1.310 1.500 0.8700 2.120 2.575 2.596 2.812
Free Cash Flow 1 178 175 154 102 170 188 232.8 247
FCF margin 13.04% 11.87% 9.61% 6.14% 9.55% 10.28% 12.02% 11.89%
FCF Conversion (EBITDA) 58.75% 64.81% 51.33% 47.66% 49.13% 50.84% 59.64% 58.51%
FCF Conversion (Net income) 116.34% 156.25% 120.31% 143.66% 99.42% 93.65% 114.18% 107.69%
Dividend per Share - - - - - - - -
Announcement Date 26/02/20 18/02/21 24/02/22 01/03/23 28/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 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
Net sales 1 471 340 351 487 484 339 367 523 524 366 378 535.6 538 379.1 401
EBITDA 1 122 28 25 77 79 33 54 121 128 45 71 129.6 127.4 43.6 63.8
EBIT 1 108 14 11 51 46 15 36 108 102 16 51 106 109 27.72 43.3
Operating Margin 22.93% 4.12% 3.13% 10.47% 9.5% 4.42% 9.81% 20.65% 19.47% 4.37% 13.49% 19.8% 20.26% 7.31% 10.8%
Earnings before Tax (EBT) 1 101 7 3 43 39 8 29 93 96 12 45 99.67 102.4 20.83 35.6
Net income 1 76 7 2 33 28 8 22 70 71 9 34 75.25 75.6 15.95 26.7
Net margin 16.14% 2.06% 0.57% 6.78% 5.79% 2.36% 5.99% 13.38% 13.55% 2.46% 8.99% 14.05% 14.05% 4.21% 6.66%
EPS 2 0.8900 0.0800 0.0200 0.4000 0.3400 0.1000 0.2700 0.8500 0.8900 0.1100 0.4300 0.9567 0.9767 0.2200 0.2750
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 28/10/21 24/02/22 05/05/22 04/08/22 03/11/22 01/03/23 04/05/23 02/08/23 01/11/23 28/02/24 02/05/24 - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 545 378 363 317 285 337 118 -
Net Cash position 1 - - - - - - - 130
Leverage (Debt/EBITDA) 1.799 x 1.4 x 1.21 x 1.481 x 0.8237 x 0.9109 x 0.3014 x -
Free Cash Flow 1 178 175 154 102 170 188 233 247
ROE (net income / shareholders' equity) - - -546% 330% 174% 93.8% 54.8% 36.6%
ROA (Net income/ Total Assets) 13.4% 9.94% 13% 9.67% 15.8% 16% 15.7% 16%
Assets 1 1,146 1,126 983.5 734.2 1,086 1,255 1,296 1,433
Book Value Per Share 2 -2.100 -0.7100 0.0200 0.7500 1.740 3.150 6.170 9.480
Cash Flow per Share - 2.420 - - - - - -
Capex 1 22 32 31 40 32 36.3 43 47
Capex / Sales 1.61% 2.17% 1.94% 2.41% 1.8% 1.98% 2.22% 2.26%
Announcement Date 26/02/20 18/02/21 24/02/22 01/03/23 28/02/24 - - -
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
34.02 USD
Average target price
40.2 USD
Spread / Average Target
+18.17%
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.
-3.41% 2.65B
SERVICE CORPORATION INTERNATIONAL Stock Service Corporation International
+1.68% 10.18B
MISTER CAR WASH, INC. Stock Mister Car Wash, Inc.
-19.21% 2.22B
PINELAWN CEMETERY Stock Pinelawn Cemetery
-0.09% 1.98B
DUSKIN CO., LTD. Stock Duskin Co., Ltd.
-1.73% 1.03B
CATARC AUTOMOTIVE PROVING GROUND CO.,LTD. Stock CATARC Automotive Proving Ground Co.,Ltd.
-14.26% 966M
KEEPER TECHNICAL LABORATORY CO., LTD. Stock KeePer Technical Laboratory Co., Ltd.
-43.69% 696M
SUNCAR TECHNOLOGY GROUP INC. Stock SunCar Technology Group Inc.
+3.03% 762M
EASTERN PIONEER DRIVING SCHOOL CO., LTD Stock Eastern Pioneer Driving School Co., Ltd
-22.33% 317M
AA PLC Stock AA plc
+3.71% 303M
Other Personal Services
  1. Stock Market
  2. Equities
  3. FTDR Stock
  4. Financials Frontdoor, Inc.