US · FTDR
Frontdoor, Inc.
- Sector
- Consumer Cyclical · Personal Products & Services
- Headquarters
- Memphis, TN 38103
- Website
- frontdoorhome.com
Price · as of 2025-12-31
$68.80
Market cap 4.94B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $96.14 | +39.74% |
| Intrinsic Value(DCF) | $87.79 | +27.6% |
| Graham-Dodd Method(GD) | $7.63 | -88.91% |
| Graham Formula(GF) | $73.74 | +7.18% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | $11.66 | $39.66 | |||
| 2018 | $36.12 | $53.97 | $5.76 | $0.00 | $24.48 |
| 2019 | $43.31 | $54.96 | $14.65 | $1.00 | $29.55 |
| 2020 | $55.75 | $59.69 | $13.43 | $0.00 | $20.75 |
| 2021 | $27.63 | $52.56 | $17.18 | $1.54 | $24.60 |
| 2022 | $25.74 | $48.56 | $1.10 | $0.00 | $10.21 |
| 2023 | $31.50 | $56.79 | $7.43 | $6.08 | $31.49 |
| 2024 | $39.44 | $67.83 | $7.19 | $5.80 | $35.32 |
| 2025 | $67.46 | $96.14 | $57.67 | $7.63 | $73.74 |
AI valuation
Our deep-learning model estimates Frontdoor, Inc.'s (FTDR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $96.14
- Current price
- $68.80
- AI upside
- +39.74%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$87.79
+27.6% upside
Graham-Dodd
$7.63
-88.91% upside
Graham Formula
$73.74
+7.18% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| FTDR | Frontdoor, Inc. | $68.80 | 4.94B | +40% | +28% | -89% | +7% | 19.34 | 20.38 | 2.36 | 10.98 | 141.97 | -4.42 | 55.28% | 23.32% | 12.18% | 106.03% | 38.83% | 12.00% | 4.92 | 6.18 | 1.55 | 1.41 | 1.24 | 1362.00% | 1356.00% | 6883.00% | 7.91% | 1.03 | 41.29% | 0.00% | 0.00% | 9.25% | 11.39 | 14.25 | 2.65 | 3.92 |
| ABG | Asbury Automotive Group, … | $213.78 | 4.16B | +3% | -56% | -2% | +51% | 6.17 | 1.05 | 0.23 | 10.14 | 36.57 | -8.40 | 16.61% | 5.57% | 2.73% | 17.91% | 7.89% | 5.99% | 1.63 | 3.59 | 0.95 | 0.18 | 6.14 | 1688.00% | 471.00% | 5884.00% | 14.10% | 0.22 | 6.11% | 0.00% | 0.00% | 2.76% | 10.36 | 17.99 | 0.58 | 2.53 |
| BFAM | Bright Horizons Family So… | $74.52 | 4.21B | -15% | -54% | -89% | -23% | 22.08 | 3.18 | 1.45 | 16.14 | 55.19 | -6.29 | 23.56% | 10.73% | 6.58% | 14.75% | 6.81% | 4.99% | 1.84 | 7.03 | 0.52 | 0.45 | 5.69 | 4000.00% | 922.00% | 675.00% | 6.01% | 0.36 | 7.76% | 0.00% | 0.00% | 5.29% | 20.93 | 25.69 | 2.25 | 1.88 |
| CROX | Crocs, Inc. | $90.71 | 4.71B | +79% | -62% | -90% | — | 44.77 | 3.64 | 1.17 | 6.32 | — | -10.80 | 58.33% | 3.70% | -2.01% | 6.72% | 1.95% | 2.34% | 1.25 | 1.69 | 1.27 | 0.66 | 1.51 | -10945.00% | -150.00% | -2859.00% | 14.00% | 1.01 | 21.50% | 0.00% | 0.00% | 13.25% | 41.41 | 9.39 | 1.53 | 3.29 |
| EAT | Brinker International, In… | $148.20 | 6.45B | -29% | -57% | -68% | +69% | 18.42 | 19.03 | 1.31 | 12.13 | 12.73 | 44.44 | 18.25% | 9.51% | 7.12% | 186.74% | 21.22% | 14.53% | 4.57 | 9.64 | 0.31 | 0.14 | 2.33 | 14471.00% | 2195.00% | 8552.00% | 5.86% | 1.01 | 20.59% | 0.00% | 0.00% | 4.96% | 17.05 | 21.11 | 1.62 | 4.36 |
| GOLF | Acushnet Holdings Corp. | $102.33 | 6B | +23,471% | -60% | — | -63% | 0.03 | 0.01 | 2.37 | 1.51 | — | 0.13 | 47.26% | 11.70% | 7.37% | 47.72% | 0.03% | 15.96% | 1.20 | 0.00 | 2.38 | 0.62 | 1.50 | -801.00% | 414.00% | 7030426.00% | 1979.09% | 0.45 | 14.31% | 925.93% | 30.00% | 929.42% | 3002.01 | 7.49 | 351.30 | 0.39 |
| GPI | Group 1 Automotive, Inc. | $325.74 | 4.11B | +6% | -61% | -57% | +59% | 12.71 | 1.48 | 0.18 | 11.66 | — | -11.82 | 15.51% | 4.23% | 1.42% | 11.29% | 8.18% | 3.22% | 2.10 | 3.36 | 1.08 | 0.20 | 6.82 | -3128.00% | 1323.00% | 2441.00% | 10.27% | 0.20 | 5.05% | 0.62% | 7.90% | 14.05% | 10.44 | 23.49 | 0.44 | 3.44 |
| GPK | Graphic Packaging Holding… | $12.23 | 3.61B | +1% | -61% | -57% | -26% | 7.86 | 1.05 | 0.41 | 6.56 | — | 5.81 | 18.71% | 10.08% | 5.15% | 13.99% | 7.81% | 3.87% | 1.67 | 3.91 | 1.30 | 0.46 | 3.96 | -3148.00% | -216.00% | -7769.00% | -2.32% | 0.38 | -0.96% | 3.67% | 28.80% | 8.94% | 10.13 | -108.65 | 1.02 | 1.48 |
| MTH | Meritage Homes Corporatio… | $75.42 | 5.31B | +40% | -60% | +5% | -99% | 11.36 | 0.99 | 0.88 | 11.13 | — | 1.00 | 19.69% | 9.18% | 7.73% | 8.76% | 6.83% | 6.12% | 0.36 | — | 12.12 | 1.81 | 1.98 | -4030.00% | -840.00% | -13613.00% | 1.80% | 0.20 | 1.52% | 2.35% | 26.70% | 8.08% | 11.65 | 67.65 | 1.07 | 4.25 |
| REYN | Reynolds Consumer Product… | $24.81 | 5.22B | +22% | -61% | — | -49% | 16.98 | 2.27 | 1.37 | 10.96 | — | -8.74 | 24.56% | 13.22% | 8.09% | 13.70% | 9.83% | 6.14% | 0.78 | 5.72 | 1.93 | 0.89 | 2.64 | -1437.00% | 70.00% | -1436.00% | 6.18% | 0.83 | 8.24% | 3.76% | 63.80% | 4.52% | 13.68 | 21.30 | 1.81 | 2.58 |
| SEE | Sealed Air Corporation | $41.88 | 6.17B | -4% | -69% | — | -72% | 17.14 | 7.27 | 0.84 | 8.79 | — | -1.72 | 30.14% | 13.65% | 4.91% | 45.09% | 8.87% | 3.72% | 7.22 | 2.56 | 1.16 | 0.57 | 4.19 | -2331.00% | -175.00% | 8669.00% | 11.19% | 0.45 | 10.42% | 2.60% | 44.60% | 9.51% | 11.79 | 17.08 | 1.61 | 1.71 |
About Frontdoor, Inc.
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.
- CEO
- William C. Cobb
- Employees
- 2.12K
- Beta
- 1.35
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($87.79 ÷ $68.80) − 1 = +27.6% (DCF, example).