GDDY — Valuation Models

Interactive models with editable assumptions. All calculations run client-side.

Valuation Summary

Model	Intrinsic Value	vs Price ($90.46)
DCF	$751.18	+730.4%
Graham Number	$14.43	-84.0%
Reverse DCF	—	implied g: -2.3%
DDM	—	—
EV/EBITDA	$87.05	-3.8%

Values reflect default assumptions. Adjust inputs in each model below to update.

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: $1.31B

Near-term growth (yrs 1–5)(%)Rev: 6.8% / EPS: 31.7%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 7.40%

Computed WACC: 7.40%

Cost of equity (Re)9.68%(Rf 4.30% + β 0.98 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)76.43%

Debt weight (D/V)23.57%

Results

Intrinsic Value / share$1059.57

Current Price$90.46

Upside / Downside+1071.3%

Net Debt (used)$2.73B

Sensitivity: WACC (rows) × Near-term g (cols)

WACC \ Near-term	23.7%	27.7%	31.7%	35.7%	39.7%
7.0%	$859.19	$1006.20	$1172.52	$1360.00	$1570.59
8.0%	$675.64	$791.09	$921.64	$1068.73	$1233.90
9.0%	$549.90	$643.76	$749.83	$869.30	$1003.40
10.0%	$458.76	$536.98	$625.34	$724.81	$836.42
11.0%	$389.92	$456.35	$531.35	$615.75	$710.41

2 — Graham Number

Assumptions

MultiplierGraham used 22.5 (15× P/E × 1.5× P/B)

EPS (trailing)($)Yahoo: $5.80

Book Value / share($)Yahoo: $1.60

Results

Graham Number$14.43

Current Price$90.46

Margin of Safety-84.0%

Formula: √(22.5 × max(0,EPS) × max(0,BVPS))

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 7.40%

Terminal growth rate(%)

Computed WACC: 7.40%

Cost of equity (Re)9.68%(Rf 4.30% + β 0.98 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)76.43%

Debt weight (D/V)23.57%

Results

Current Price$90.46

Implied Near-term FCF Growth-6.5%

Historical Revenue Growth6.8%

Historical Earnings Growth31.7%

Base FCF (TTM)$1.31B

Implied growth is the FCF growth rate (yrs 1–5) that makes the DCF intrinsic value equal the current price. Long-term growth is set to half the implied near-term rate.

4 — Dividend Discount Model (DDM)

Assumptions

Annual dividend D0($/share)Yahoo: —

Dividend growth rate (g)(%)

Required return (r)(%)

Results

This company does not pay a dividend. DDM is not applicable — the intrinsic value shown uses D0 = $0 unless you enter a hypothetical dividend above.

DDM Intrinsic Value / share—

Current Price$90.46

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: $1.26B

Target EV/EBITDA multipleCurrent: 11.6×

Net Debt($B)Default: $2.73B

Results

Implied Equity Value / share$87.05

Current Price$90.46

Upside / Downside-3.8%

Implied EV$14.50B

Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)

Mult \ Net Debt	$732.50M	$1.73B	$2.73B	$3.73B	$4.73B
7.6x	$64.70	$57.30	$49.90	$42.50	$35.10
9.6x	$83.28	$75.88	$68.48	$61.08	$53.68
11.6x	$101.85	$94.45	$87.05	$79.65	$72.25
13.6x	$120.42	$113.02	$105.62	$98.22	$90.82
15.6x	$139.00	$131.60	$124.20	$116.80	$109.40

← Overview Financial Statements ← Companies