Frontdoor, Inc. logo FTDR - Frontdoor, Inc.

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY 0
BUY 5
HOLD 7
SELL 0
STRONG
SELL 0
| PRICE TARGET: $69.33 DETAILS
HIGH: $71.00
LOW: $67.00
MEDIAN: $70.00
CONSENSUS: $69.33
DOWNSIDE: 8.98%
Annual Quarterly
Metric 2026 Q1 2025 Q4 2025 Q3 2025 Q2 2025 Q1 2024 Q4 2024 Q3 2024 Q2 2024 Q1 2023 Q4 2023 Q3 2023 Q2 2023 Q1 2022 Q4 2022 Q3 2022 Q2 2022 Q1 2021 Q4 2021 Q3 2021 Q2 2021 Q1 2020 Q4 2020 Q3 2020 Q2 2020 Q1 2019 Q4 2019 Q3 2019 Q2 2019 Q1 2018 Q4 2018 Q3 2018 Q2 2018 Q1 2017 Q4 2017 Q3 2017 Q2 2017 Q1
Revenue
Revenue 451 433 618 617 426 382 540 542 378 366 524 523 367 340 484 487 351 340 471 462 329 323 440 417 294 300 407 388 271 279 377 355 247 257 346 276.5 276.5
Cost of Revenue 223 243 286 282 214 208 245 246 193 198 265 262 206 204 282 284 215 207 225 230 190 195 232 210 155 167 207 189 149 161 207 200 138 141 172 143 143
Gross Profit 228 190 332 335 212 174 295 296 185 168 259 261 161 136 202 203 136 133 246 232 139 128 208 207 139 133 200 199 122 118 170 155 109 116 174 133.5 133.5
Operating Expenses
R&D Expenses 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
SG&A Expenses 160 169 172 170 149 148 151 161 135 142 152 162 125 120 137 140 125 119 138 136 118 109 129 125 105 95 103 103 87 80 90 86 81 71 82 79 79
Other Expenses 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Operating Expenses 160 169 172 170 149 148 151 161 135 142 152 162 125 120 137 140 125 119 138 136 118 109 129 125 105 95 103 103 87 80 90 86 81 71 82 84.5 84.5
Operating Income
Operating Income 68 21 160 165 63 26 144 135 50 26 107 99 36 16 65 63 11 14 108 96 21 19 79 82 34 38 97 96 35 38 80 69 28 45 92 50.5 50.5
Interest Expense 19 18 20 22 19 16 10 10 12 12 10 10 9 9 8 7 4 5 7 12 10 11 12 11 14 14 16 15 15 15 7 0 0 0 0 0 0
Interest Income 5 6 6 4 6 5 5 5 5 4 4 4 3 3 1 0 0 0 0 0 0 0 0 0 1 2 2 2 1 1 0 2 2 1 2 1 1
Profitability
EBITDA 93 46 188 192 92 35 154 143 66 31 115 112 47 26 55 58 16 20 116 75 30 28 86 92 42 44 103 102 41 44 85 74 32 49 87 54.5 54.5
EBIT 70 20 162 168 67 22 144 134 57 22 106 103 38 17 47 50 8 12 108 66 21 19 79 82 34 38 97 96 35 38 80 69 28 45 83 50.5 50.5
Income Before Tax 51 2 142 146 48 6 134 124 45 10 96 93 29 8 39 43 4 7 101 54 6 1 65 65 17 24 82 81 18 23 65 60 18 37 83 50 50
Income Tax Expense 10 0 37 36 11 (3) 34 32 11 2 24 23 7 (1) 11 10 2 0 25 14 1 (1) 16 17 4 5 21 20 5 6 16 15 5 (7) 29 18.5 18.5
Net Income 41 2 106 111 37 9 100 92 34 8 71 70 22 9 28 33 2 7 76 40 5 2 49 49 13 19 61 60 13 17 49 45 13 44 53 31.5 31.5
Per Share Data
EPS (Basic) 0.58 0.03 1.43 1.51 0.50 0.13 1.31 1.18 0.43 0.10 0.89 0.86 0.27 0.11 0.34 0.40 0.02 0.08 0.89 0.47 0.06 0.02 0.57 0.58 0.15 0.22 0.72 0.71 0.15 0.20 0.58 0.53 0.15 0.52 0.63 0.37 0.37
EPS (Diluted) 0.57 0.03 1.42 1.48 0.48 0.10 1.30 1.18 0.43 0.10 0.88 0.86 0.27 0.11 0.34 0.40 0.02 0.08 0.88 0.47 0.06 0.02 0.57 0.57 0.15 0.22 0.72 0.71 0.15 0.20 0.58 0.53 0.15 0.52 0.63 0.37 0.37
Shares Outstanding 70.6 71.0 73.6 74.1 74.7 77 76.2 77.7 78.3 78.4 80.1 81.4 81.5 81.5 81.5 82.1 82.3 83.9 85.5 85.5 85.4 85.3 85.3 85.2 85.1 84.8 84.7 84.6 84.6 84.5 84.5 84.5 84.5 84.5 84.5 84.5 84.5
Metric 2026 Q1 2025 Q4 2025 Q3 2025 Q2 2025 Q1 2024 Q4 2024 Q3 2024 Q2 2024 Q1 2023 Q4 2023 Q3 2023 Q2 2023 Q1 2022 Q4 2022 Q3 2022 Q2 2022 Q1 2021 Q4 2021 Q3 2021 Q2 2021 Q1 2020 Q4 2020 Q3 2020 Q2 2020 Q1 2019 Q4 2019 Q3 2019 Q2 2019 Q1 2018 Q4 2018 Q3 2018 Q2 2018 Q1 2017 Q4 2017 Q1
Current Assets
Cash & Cash Equivalents 603 566 563 562 506 421 375 419 378 325 320 344 337 292 244 269 255 262 309 323 538 597 551 545 482 428 425 420 341 296 305 250 (307) 282 (193)
Short-Term Investments 0 0 0 0 0 15 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2 2 7 7 5 7 9 9 25 614 25 386
Net Receivables 10 10 87 21 11 10 81 15 4 6 79 20 6 5 69 18 5 7 58 9 4 5 57 9 8 11 45 9 8 12 40 17 0 406 0
Inventory 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 30 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Current Assets 48 48 45 37 37 42 28 29 30 32 30 27 38 33 1 (1) 0 1 0 0 1 0 0 1 0 15 0 0 0 0 0 0 0 18 0
Total Current Assets 661 624 695 620 554 488 484 463 412 363 429 391 381 330 343 310 282 295 385 356 573 626 624 577 510 461 489 448 369 330 361 301 307 741 193
Non-Current Assets
Property, Plant & Equipment 61 64 66 75 77 81 76 76 71 64 72 75 76 77 73 76 84 82 83 81 81 75 77 73 69 68 66 67 66 47 46 43 0 30 0
Goodwill 959 959 971 1,104 964 967 503 503 503 503 503 503 503 503 503 512 512 512 512 512 512 512 512 502 501 501 477 477 476 476 476 476 0 476 0
Intangible Assets 386 398 400 280 435 448 141 142 143 143 144 145 148 148 150 156 158 160 162 165 168 170 174 187 188 191 155 156 156 158 160 161 0 165 0
Long-Term Investments 0 0 0 9 9 38 0 0 0 0 0 0 0 4 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2 0 2 0
Other Non-Current Assets 97 97 95 84 82 85 13 15 17 17 20 22 23 24 27 22 23 21 20 23 23 22 21 22 24 29 29 31 32 31 24 2 (307) 1 (193)
Total Non-Current Assets 1,503 1,518 1,532 1,552 1,567 1,619 733 736 734 727 739 745 750 752 753 766 777 775 777 781 784 779 784 784 782 789 727 731 730 712 706 705 (307) 674 (193)
Total Assets 2,164 2,142 2,227 2,172 2,121 2,107 1,217 1,200 1,146 1,089 1,168 1,136 1,128 1,082 1,095 1,076 1,058 1,069 1,161 1,135 1,355 1,405 1,407 1,361 1,291 1,250 1,217 1,179 1,097 1,041 1,065 1,006 0 1,416 0
Current Liabilities
Account Payables 87 89 104 106 76 71 91 107 70 76 87 78 82 80 89 96 73 66 76 82 66 55 69 74 55 48 55 58 48 41 45 47 0 33 0
Short-Term Debt 29 32 31 29 29 29 17 17 17 17 17 17 17 17 17 17 17 17 17 17 7 7 7 7 7 7 7 7 7 7 9 9 0 9 0
Deferred Revenue 173 107 94 104 177 123 89 95 158 102 98 107 167 121 113 126 190 155 147 162 227 187 179 173 227 188 180 183 219 185 176 188 0 573 0
Other Current Liabilities 95 101 100 (1) 0 0 0 0 0 0 0 1 1 0 (1) 0 1 0 (1) 1 0 0 (1) 0 1 0 0 0 92 0 237 280 0 59 0
Total Current Liabilities 451 402 401 416 414 369 341 365 360 331 364 365 396 364 391 404 402 378 394 424 439 403 412 416 398 364 373 396 374 345 476 363 0 705 0
Non-Current Liabilities
Long-Term Debt 1,138 1,162 1,151 1,157 1,164 1,170 565 569 573 577 580 584 588 592 596 600 604 608 612 616 868 968 969 971 972 973 974 975 997 977 978 979 0 0 0
Deferred Tax Liabilities 54 53 52 38 45 49 24 25 25 25 28 31 37 39 37 40 45 41 44 41 41 38 38 41 41 45 37 36 38 39 43 42 0 38 0
Other Non-Current Liabilities 22 9 31 31 27 15 5 5 6 3 10 9 7 8 7 9 8 20 28 30 30 39 41 41 40 27 31 28 0 23 7 13 0 11 0
Total Non-Current Liabilities 1,484 1,497 1,510 1,503 1,509 1,499 616 620 624 621 634 640 649 657 656 666 675 688 705 709 962 1,063 1,066 1,070 1,071 1,065 1,062 1,060 1,056 1,039 1,028 1,034 0 50 0
Total Liabilities 1,935 1,899 1,911 1,919 1,923 1,868 956 985 984 952 998 1,005 1,045 1,021 1,047 1,070 1,077 1,066 1,099 1,133 1,401 1,466 1,478 1,486 1,469 1,429 1,435 1,456 1,430 1,384 1,504 1,397 0 755 0
Stockholders' Equity
Common Stock 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 0 1 0 661 0
Retained Earnings 826 785 784 678 567 530 522 422 330 296 287 216 146 124 116 88 55 53 47 (30) (70) (75) (77) (126) (174) (188) (202) (263) (323) (336) 0 0 0 0 0
Accumulated Other Comprehensive Income (8) (12) (14) (13) (8) 0 2 6 7 6 10 9 6 8 8 (1) (5) (18) (24) (26) (26) (33) (36) (37) (36) (21) (25) (21) (14) (9) 0 0 661 0 560
Total Stockholders' Equity 230 242 316 253 198 239 261 215 162 137 170 131 83 61 48 6 (19) 3 62 2 (46) (61) (71) (125) (178) (179) (218) (277) (333) (343) (439) (391) 661 661 560
Total Liabilities & Equity 2,164 2,142 2,227 2,172 2,121 2,107 1,217 1,200 1,146 1,089 1,168 1,136 1,128 1,082 1,095 1,076 1,058 1,069 1,161 1,135 1,355 1,405 1,407 1,361 1,291 1,250 1,217 1,179 1,097 1,041 1,065 1,006 661 1,416 560
Debt Metrics
Total Debt 1,184 1,212 1,200 1,205 1,213 1,219 603 607 610 610 613 617 622 627 629 634 639 644 650 655 898 993 994 995 997 1,000 1,001 1,003 1,004 984 987 988 0 9 0
Net Debt 581 646 637 643 707 798 228 188 232 285 293 273 285 335 385 365 384 382 341 332 360 396 443 450 515 572 576 583 663 688 682 738 307 (273) 193
Metric 2026 Q1 2025 Q4 2025 Q3 2025 Q2 2025 Q1 2024 Q4 2024 Q3 2024 Q2 2024 Q1 2023 Q4 2023 Q3 2023 Q2 2023 Q1 2022 Q4 2022 Q3 2022 Q2 2022 Q1 2021 Q4 2021 Q3 2021 Q2 2021 Q1 2020 Q4 2020 Q3 2020 Q2 2020 Q1 2019 Q4 2019 Q3 2019 Q2 2019 Q1 2018 Q4 2018 Q3 2018 Q2 2018 Q1 2017 Q4 2017 Q3 2017 Q2 2017 Q1
Operating Activities
Net Income 41 2 106 111 37 9 100 92 34 8 72 70 22 9 28 33 2 6 77 40 5 1 49 49 13 19 61 60 13 17 50 45 13 44 53 31.5 31.5
Depreciation & Amortization 20 23 26 24 25 13 10 9 9 9 10 9 9 9 8 9 8 8 8 9 9 9 7 10 8 6 6 6 6 6 5 5 4 4 5 4 4
Stock-Based Compensation 10 9 0 0 0 0 5 8 7 5 8 0 5 0 5 6 6 6 6 0 6 4 0 0 3 2 3 2 2 1 1 1 1 1 0 1.5 1.5
Change in Working Capital 49 70 (90) (11) 60 29 (94) (4) 33 34 (61) (31) 26 35 (66) (7) 33 28 (74) (23) 31 39 (47) 11 35 23 (59) 17 30 35 (43) 16 24 31 (53) 2 2
Other Non-Cash Items 0 (2) 8 5 4 7 4 (2) 1 8 2 10 0 7 17 12 (2) (1) 4 34 1 1 6 9 1 0 1 2 1 2 (10) 5 4 (2) 19 17 17
Operating Cash Flow 119 101 64 126 125 58 25 103 84 63 27 52 60 62 (14) 47 47 43 23 60 52 53 15 80 60 46 14 88 52 63 4 73 49 58 24 56 56
Investing Activities
Capital Expenditure (6) (6) (6) (7) (7) (8) (9) (12) (10) (9) (8) (7) (8) (9) (11) (10) (9) (8) (8) (8) (7) (6) (8) (10) (8) (7) (5) (6) (4) (6) (4) (12) (5) (6) (3) (3) (3)
Acquisitions 0 0 0 3 0 (583) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (5) 0 (5) 0 (35) 0 (3) 0 1 0 0 0 0 0 0 0
Purchases of Investments (2) 0 0 0 (6) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (2) 0 (7) 0 0 1 (6) (1) (9) (16) 0 0 0
Sales/Maturities of Investments 0 0 0 0 60 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2 0 7 0 5 1 3 (1) 23 0 10 6 0 0 0
Other Investing Activities 1 0 1 (1) 0 0 0 0 0 0 0 0 0 (1) 5 (1) 1 0 0 0 0 5 0 (1) 0 0 (2) (2) (4) (1) (1) 2 (1) (10) 21 (3.5) (3.5)
Investing Cash Flow (7) (6) (5) (5) 47 (591) (9) (12) (10) (9) (8) (7) (8) (10) (6) (11) (8) (8) (8) (8) (7) (6) (6) (16) (3) (42) (7) (7) (5) (6) 12 (11) (5) (16) 18 (6.5) (6.5)
Financing Activities
Net Debt Issuance (7) (7) (8) (7) (7) 613 (5) (4) (4) (4) (5) (4) (4) (4) (5) (4) (4) (4) (5) (266) (102) (2) (2) (1) (2) (2) (1) (2) (2) (4) 0 (6) 0 (3) 0 0 0
Stock Repurchased (61) (88) (60) (64) (71) (41) (62) (45) (13) (45) (42) (34) 0 1 0 (19) (40) (78) (25) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Dividends Paid 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Financing Activities (7) 3 11 3 (7) 7 7 (1) (4) 0 3 1 (3) 0 0 1 (3) 0 1 1 (3) 1 0 0 (1) 1 (1) 0 0 (63) (24) (31) (37) (12) (12) (20.5) (20.5)
Financing Cash Flow (75) (92) (57) (68) (85) 579 (60) (50) (21) (49) (44) (37) (7) (3) (5) (22) (47) (82) (29) (265) (105) (1) (2) (1) (3) (1) (2) (2) (2) (67) (24) (37) (37) (15) (12) (20.5) (20.5)
Cash Position
Net Change in Cash 37 3 1 56 85 46 (44) 41 53 5 (24) 7 45 48 (25) 14 (7) (47) (14) (215) (59) 46 6 63 54 3 5 79 45 (9) (9) 24 8 26 30 29 29
Cash at Beginning 566 563 562 506 421 375 419 378 325 320 344 337 292 244 269 255 262 309 323 538 597 551 545 482 428 425 420 341 296 305 314 290 282 256 226 197 0
Cash at End 603 566 563 562 506 421 375 419 378 325 320 344 337 292 244 269 255 262 309 323 538 597 551 545 482 428 425 420 341 296 305 314 290 282 256 226 29
Free Cash Flow 113 95 58 119 118 50 16 91 74 54 19 45 52 53 (25) 37 38 35 15 52 45 47 7 70 52 39 9 82 48 57 0 61 44 52 21 53 53
Key Metrics 2026 Q1 2025 Q4 2025 Q3 2025 Q2 2025 Q1 2024 Q4 2024 Q3 2024 Q2 2024 Q1 2023 Q4 2023 Q3 2023 Q2 2023 Q1 2022 Q4 2022 Q3 2022 Q2 2022 Q1 2021 Q4 2021 Q3 2021 Q2 2021 Q1 2020 Q4 2020 Q3 2020 Q2 2020 Q1 2019 Q4 2019 Q3 2019 Q2 2019 Q1 2018 Q4 2018 Q3 2018 Q2 2018 Q1 2017 Q4 2017 Q3 2017 Q2 2017 Q1
Income Statement
Revenue 451 433 618 617 426 382 540 542 378 366 524 523 367 340 484 487 351 340 471 462 329 323 440 417 294 300 407 388 271 279 377 355 247 257 346 276.5 276.5
Gross Profit 228 190 332 335 212 174 295 296 185 168 259 261 161 136 202 203 136 133 246 232 139 128 208 207 139 133 200 199 122 118 170 155 109 116 174 133.5 133.5
Operating Income 68 21 160 165 63 26 144 135 50 26 107 99 36 16 65 63 11 14 108 96 21 19 79 82 34 38 97 96 35 38 80 69 28 45 92 50.5 50.5
Net Income 41 2 106 111 37 9 100 92 34 8 71 70 22 9 28 33 2 7 76 40 5 2 49 49 13 19 61 60 13 17 49 45 13 44 53 31.5 31.5
EPS (Diluted) 0.57 0.03 1.42 1.48 0.48 0.10 1.30 1.18 0.43 0.10 0.88 0.86 0.27 0.11 0.34 0.40 0.02 0.08 0.88 0.47 0.06 0.02 0.57 0.57 0.15 0.22 0.72 0.71 0.15 0.20 0.58 0.53 0.15 0.52 0.63 0.37 0.37
Balance Sheet
Cash & Equivalents 603 566 563 562 506 421 375 419 378 325 320 344 337 292 244 269 255 262 309 323 538 597 551 545 482 428 425 420 341 296 305 250 (307) 282 (193)
Total Assets 2,164 2,142 2,227 2,172 2,121 2,107 1,217 1,200 1,146 1,089 1,168 1,136 1,128 1,082 1,095 1,076 1,058 1,069 1,161 1,135 1,355 1,405 1,407 1,361 1,291 1,250 1,217 1,179 1,097 1,041 1,065 1,006 0 1,416 0
Total Debt 1,184 1,212 1,200 1,205 1,213 1,219 603 607 610 610 613 617 622 627 629 634 639 644 650 655 898 993 994 995 997 1,000 1,001 1,003 1,004 984 987 988 0 9 0
Stockholders' Equity 230 242 316 253 198 239 261 215 162 137 170 131 83 61 48 6 (19) 3 62 2 (46) (61) (71) (125) (178) (179) (218) (277) (333) (343) (439) (391) 661 661 560
Cash Flow
Operating Cash Flow 119 101 64 126 125 58 25 103 84 63 27 52 60 62 (14) 47 47 43 23 60 52 53 15 80 60 46 14 88 52 63 4 73 49 58 24 56 56
Capital Expenditure (6) (6) (6) (7) (7) (8) (9) (12) (10) (9) (8) (7) (8) (9) (11) (10) (9) (8) (8) (8) (7) (6) (8) (10) (8) (7) (5) (6) (4) (6) (4) (12) (5) (6) (3) (3) (3)
Free Cash Flow 113 95 58 119 118 50 16 91 74 54 19 45 52 53 (25) 37 38 35 15 52 45 47 7 70 52 39 9 82 48 57 0 61 44 52 21 53 53