GDDY - GoDaddy Inc.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$111.63
DETAILS
HIGH:
$145.00
LOW:
$83.00
MEDIAN:
$100.00
CONSENSUS:
$111.63
UPSIDE:
23.40%
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||
| Revenue | 4,951.1 | 4,573.2 | 4,254.1 | 4,091.3 | 3,815.7 | 3,316.7 | 2,988.1 | 2,660.1 | 2,231.9 | 1,847.9 | 1,607.3 | 1,387.3 | 1,130.8 | 910.9 | 863.0 |
| Cost of Revenue | 1,902.5 | 1,652 | 1,573.6 | 1,484.5 | 1,372.2 | 1,158.6 | 1,026.8 | 893.9 | 775.5 | 657.8 | 565.9 | 518.4 | 473.9 | 430.3 | 357.5 |
| Gross Profit | 3,048.6 | 2,921.2 | 2,680.5 | 2,606.8 | 2,443.5 | 2,158.1 | 1,961.3 | 1,766.2 | 1,456.4 | 1,190.1 | 1,041.4 | 868.9 | 656.9 | 480.6 | 505.5 |
| Operating Expenses | |||||||||||||||
| R&D Expenses | 841.5 | 814.4 | 839.6 | 794 | 706.3 | 560.4 | 492.6 | 434 | 355.8 | 287.8 | 270.2 | 254.4 | 207.9 | 175.4 | 213.0 |
| SG&A Expenses | 764 | 751.1 | 726.9 | 797.8 | 849.7 | 762.3 | 707.7 | 625.4 | 535.6 | 450 | 421.9 | 336.7 | 291.3 | 236.5 | 398.2 |
| Other Expenses | 310.3 | 462.2 | 566.6 | 516.2 | 505.4 | 563.2 | 558.4 | 557.2 | 498.1 | 402.2 | 380.3 | 343.3 | 291.5 | 271.2 | 164.6 |
| Operating Expenses | 1,915.8 | 2,027.7 | 2,133.1 | 2,108 | 2,061.4 | 1,885.9 | 1,758.7 | 1,616.6 | 1,389.5 | 1,140 | 1,072.4 | 930.8 | 788.8 | 683.1 | 775.8 |
| Operating Income | |||||||||||||||
| Operating Income | 1,132.8 | 893.5 | 547.4 | 498.8 | 382.1 | 272.2 | 202.6 | 149.6 | 66.9 | 50.1 | (31) | (61.9) | (131.9) | (202.5) | (270.3) |
| Interest Expense | 151.3 | 158.3 | 179 | 146.3 | 126 | 91.3 | 92.1 | 98.4 | 83 | 57.2 | 69.2 | 85 | 71 | 79.1 | 3.0 |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profitability | |||||||||||||||
| EBITDA | 1,291.9 | 1,059 | 754.1 | 697.4 | 579.2 | (201.4) | 428.2 | 405.5 | 395.6 | 195.8 | 107.4 | 91.7 | 10.6 | (61.6) | (218.6) |
| EBIT | 1,087.9 | 923.7 | 582.8 | 502.8 | 379.6 | (404.1) | 218.5 | 171.4 | 189.8 | 35.7 | (51.4) | (61.1) | (130) | (200.2) | (267.7) |
| Income Before Tax | 936.6 | 765.4 | 403.8 | 356.5 | 253.6 | (495.4) | 126.4 | 73 | 106.8 | (21.5) | (120.6) | (146.1) | (201) | (279.3) | (270.7) |
| Income Tax Expense | 61.6 | (171.5) | (971.8) | 3.6 | 10.8 | (1.3) | (12) | (9) | (18.9) | 0.4 | (0.2) | (2.8) | (1.1) | (0.2) | (0.2) |
| Net Income | 875 | 936.9 | 1,374.8 | 352.2 | 242.3 | (495.1) | 137 | 77.1 | 136.4 | (16.5) | (75.6) | (143.3) | (199.9) | (279.1) | (270.4) |
| Per Share Data | |||||||||||||||
| EPS (Basic) | 6.33 | 6.63 | 9.27 | 2.22 | 1.44 | -2.93 | 0.79 | 0.43 | 1.25 | -0.21 | -1.29 | -1.11 | -1.55 | -2.21 | -2.10 |
| EPS (Diluted) | 6.23 | 6.45 | 9.08 | 2.18 | 1.42 | -2.93 | 0.75 | 0.43 | 0.77 | -0.21 | -1.29 | -1.11 | -1.55 | -2.21 | -2.10 |
| Shares Outstanding | 135.4 | 141.2 | 148.3 | 158.8 | 167.9 | 168.6 | 173.4 | 181.4 | 108.8 | 78.6 | 58.5 | 128.6 | 128.6 | 126.1 | 128.6 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||
| Cash & Cash Equivalents | 1,080.9 | 1,089 | 458.8 | 774 | 1,255.7 | 765.2 | 1,062.8 | 932.4 | 582.7 | 566.1 |
| Short-Term Investments | 0 | 0 | 40 | 0 | 0 | 0 | 23.6 | 18.9 | 12.3 | 6.6 |
| Net Receivables | 83.1 | 91.1 | 76.6 | 60.1 | 63.6 | 41.8 | 30.2 | 26.4 | 18.4 | 8 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 67.6 | 191.8 | 145.4 | 231.7 | 55.1 | 60.8 | 48.9 | 58.1 | 59.9 | 24.5 |
| Total Current Assets | 1,840.9 | 1,951.8 | 1,255.9 | 1,582.6 | 1,889.8 | 1,291.3 | 1,575.3 | 1,427.3 | 1,059.5 | 932.8 |
| Non-Current Assets | ||||||||||
| Property, Plant & Equipment | 187.3 | 205.8 | 246.1 | 309.7 | 329.2 | 399.3 | 455.2 | 299 | 297.9 | 231 |
| Goodwill | 3,633.3 | 3,518.9 | 3,569.3 | 3,536.9 | 3,540.8 | 3,275.1 | 2,976.5 | 2,948 | 2,859.9 | 1,718.4 |
| Intangible Assets | 986.3 | 1,055.8 | 1,158.6 | 1,252.2 | 1,384.7 | 1,255.1 | 1,097.7 | 1,211.5 | 1,326 | 716.5 |
| Long-Term Investments | 58.8 | 53.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 275.7 | 268.5 | 314.6 | 286.7 | 272.6 | 212.1 | 196.5 | 197.6 | 195 | 183.2 |
| Total Non-Current Assets | 6,194 | 6,283.6 | 6,309 | 5,390.9 | 5,527.3 | 5,141.6 | 4,725.9 | 4,656.1 | 4,678.8 | 2,854.1 |
| Total Assets | 8,034.9 | 8,235.4 | 7,564.9 | 6,973.5 | 7,417.1 | 6,432.9 | 6,301.2 | 6,083.4 | 5,738.3 | 3,786.9 |
| Current Liabilities | ||||||||||
| Account Payables | 67.5 | 81.6 | 148.1 | 130.9 | 85.2 | 51 | 72.3 | 61.6 | 59.6 | 61.7 |
| Short-Term Debt | 15.1 | 15.9 | 17.9 | 18.2 | 24.1 | 24.3 | 18.4 | 16.6 | 16.7 | 4 |
| Deferred Revenue | 2,384.2 | 2,222.3 | 2,074.9 | 1,954 | 1,890.1 | 1,711.3 | 1,544.4 | 1,393.7 | 1,264.8 | 1,043.5 |
| Other Current Liabilities | 357.6 | 225.5 | 276.3 | 206.5 | 294.2 | 383.8 | 244.1 | 226.4 | 293.9 | 74 |
| Total Current Liabilities | 2,995.5 | 2,698.4 | 2,683.1 | 2,459.8 | 2,436.7 | 2,314.2 | 2,001.1 | 1,886.2 | 1,810.7 | 1,262.2 |
| Non-Current Liabilities | ||||||||||
| Long-Term Debt | 3,765.2 | 3,779.1 | 3,798.5 | 3,812.9 | 3,858.2 | 3,090.1 | 2,376.8 | 2,394.2 | 2,410.8 | 1,035.7 |
| Deferred Tax Liabilities | 4.7 | 20.2 | 37.8 | 56.2 | 75.3 | 92 | 100.9 | 117.2 | 145.5 | 202.6 |
| Other Non-Current Liabilities | 57.5 | 85.7 | 90.7 | 87.1 | 77.7 | 56.6 | 193 | 218.1 | 208.6 | 242.1 |
| Total Non-Current Liabilities | 4,824.3 | 4,844.9 | 4,819.6 | 4,843 | 4,897.2 | 4,130.5 | 3,518 | 3,372.7 | 3,381.1 | 1,810.5 |
| Total Liabilities | 7,819.8 | 7,543.3 | 7,502.7 | 7,302.8 | 7,333.9 | 6,444.7 | 5,519.1 | 5,258.9 | 5,191.8 | 3,072.7 |
| Stockholders' Equity | ||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 |
| Retained Earnings | (2,789.4) | (2,052.3) | (2,320.7) | (2,422.6) | (1,474.6) | (1,190.9) | (153.5) | 164.8 | 87.7 | (48.7) |
| Accumulated Other Comprehensive Income | 29.2 | 132.5 | 111.2 | 178 | (38.6) | (131) | (78.2) | (72.1) | (85.7) | 2.7 |
| Total Stockholders' Equity | 215.1 | 692.1 | 62.2 | (331.8) | 81.7 | (12.9) | 772 | 792.7 | 486.5 | 542.7 |
| Total Liabilities & Equity | 8,034.9 | 8,235.4 | 7,564.9 | 6,973.5 | 7,417.1 | 6,432.9 | 6,301.2 | 6,083.4 | 5,738.3 | 3,786.9 |
| Debt Metrics | ||||||||||
| Total Debt | 3,862.6 | 3,894.7 | 3,935.7 | 3,980.9 | 4,061.9 | 3,322.6 | 2,627.6 | 2,410.8 | 2,451.7 | 1,046.6 |
| Net Debt | 2,781.7 | 2,805.7 | 3,476.9 | 3,206.9 | 2,806.2 | 2,557.4 | 1,564.8 | 1,478.4 | 1,869 | 480.5 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||
| Net Income | 875 | 936.9 | 1,375.6 | 352.9 | 242.8 | (494.1) | 138.4 | 82 | 139.8 | (21.9) |
| Depreciation & Amortization | 116.6 | 135.3 | 171.3 | 194.6 | 199.6 | 202.7 | 209.7 | 234.1 | 205.8 | 160.1 |
| Stock-Based Compensation | 317.8 | 299.9 | 296.3 | 264.4 | 207.9 | 191.5 | 147 | 125.5 | 76.4 | 56.8 |
| Change in Working Capital | 103 | 61.2 | 130.5 | 81.4 | 143 | 128.1 | 189.5 | 144.5 | 223.9 | 162.3 |
| Other Non-Cash Items | 29.6 | 32.2 | 67.1 | 104.8 | 52.1 | 61.7 | 47.5 | 14.8 | (12.6) | 20.5 |
| Operating Cash Flow | 1,599.4 | 1,287.7 | 1,047.6 | 979.7 | 829.3 | 764.6 | 723.4 | 559.8 | 475.6 | 386.5 |
| Investing Activities | ||||||||||
| Capital Expenditure | (23.9) | (26.6) | (77.4) | (60.1) | (253.2) | (81.5) | (92.3) | (97) | (135.2) | (62.8) |
| Acquisitions | 0 | 0 | 0 | (72.5) | (367.7) | (424.7) | (40.3) | (151.5) | (1,429.2) | (118.5) |
| Purchases of Investments | 0 | 0 | (40.5) | 0 | (40) | (15) | (64.1) | (24.8) | (28.3) | (10.5) |
| Sales/Maturities of Investments | 0 | 0 | 0 | 0 | (202.1) | 23.7 | 59.9 | 18.5 | 22.6 | 8.4 |
| Other Investing Activities | (1.2) | 48.1 | (19.9) | 0.2 | 227.4 | 15.2 | 1.5 | (19.9) | 390 | (7.2) |
| Investing Cash Flow | (25.1) | 21.5 | (102.4) | (132) | (635.6) | (482.3) | (135.3) | (254.8) | (1,570.1) | (183.4) |
| Financing Activities | ||||||||||
| Net Debt Issuance | (24.6) | (22.3) | (26.4) | (64.6) | 767.6 | 717.6 | (25) | (31.7) | 1,341.2 | (26.1) |
| Stock Repurchased | (1,601.9) | (676.5) | (1,270.2) | (1,294.6) | (526) | (541.7) | (458.6) | 0.0 | (285) | (18.8) |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (18.8) |
| Other Financing Activities | 8.9 | (17.3) | (14.7) | (17.5) | (16.9) | (757.6) | 26.7 | 78.7 | 41.3 | 0 |
| Financing Cash Flow | (1,587.1) | (677.4) | (1,261.7) | (1,326.7) | 298.1 | (581.7) | (456.9) | 47 | 1,107.5 | 15.1 |
| Cash Position | ||||||||||
| Net Change in Cash | (8.1) | 630.2 | (315.2) | (481.7) | 490.5 | (297.6) | 130.4 | 349.7 | 16.6 | 218.1 |
| Cash at Beginning | 1,089 | 458.8 | 774 | 1,255.7 | 765.2 | 1,062.8 | 932.4 | 582.7 | 566.1 | 348 |
| Cash at End | 1,080.9 | 1,089 | 458.8 | 774 | 1,255.7 | 765.2 | 1,062.8 | 932.4 | 582.7 | 566.1 |
| Free Cash Flow | 1,575.5 | 1,261.1 | 970.2 | 919.6 | 576.1 | 683.1 | 631.1 | 462.8 | 340.4 | 323.7 |
| Key Metrics | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||
| Revenue | 4,951.1 | 4,573.2 | 4,254.1 | 4,091.3 | 3,815.7 | 3,316.7 | 2,988.1 | 2,660.1 | 2,231.9 | 1,847.9 | 1,607.3 | 1,387.3 | 1,130.8 | 910.9 | 863.0 |
| Gross Profit | 3,048.6 | 2,921.2 | 2,680.5 | 2,606.8 | 2,443.5 | 2,158.1 | 1,961.3 | 1,766.2 | 1,456.4 | 1,190.1 | 1,041.4 | 868.9 | 656.9 | 480.6 | 505.5 |
| Operating Income | 1,132.8 | 893.5 | 547.4 | 498.8 | 382.1 | 272.2 | 202.6 | 149.6 | 66.9 | 50.1 | (31) | (61.9) | (131.9) | (202.5) | (270.3) |
| Net Income | 875 | 936.9 | 1,374.8 | 352.2 | 242.3 | (495.1) | 137 | 77.1 | 136.4 | (16.5) | (75.6) | (143.3) | (199.9) | (279.1) | (270.4) |
| EPS (Diluted) | 6.23 | 6.45 | 9.08 | 2.18 | 1.42 | -2.93 | 0.75 | 0.43 | 0.77 | -0.21 | -1.29 | -1.11 | -1.55 | -2.21 | -2.10 |
| Balance Sheet | |||||||||||||||
| Cash & Equivalents | 1,080.9 | 1,089 | 458.8 | 774 | 1,255.7 | 765.2 | 1,062.8 | 932.4 | 582.7 | 566.1 | |||||
| Total Assets | 8,034.9 | 8,235.4 | 7,564.9 | 6,973.5 | 7,417.1 | 6,432.9 | 6,301.2 | 6,083.4 | 5,738.3 | 3,786.9 | |||||
| Total Debt | 3,862.6 | 3,894.7 | 3,935.7 | 3,980.9 | 4,061.9 | 3,322.6 | 2,627.6 | 2,410.8 | 2,451.7 | 1,046.6 | |||||
| Stockholders' Equity | 215.1 | 692.1 | 62.2 | (331.8) | 81.7 | (12.9) | 772 | 792.7 | 486.5 | 542.7 | |||||
| Cash Flow | |||||||||||||||
| Operating Cash Flow | 1,599.4 | 1,287.7 | 1,047.6 | 979.7 | 829.3 | 764.6 | 723.4 | 559.8 | 475.6 | 386.5 | |||||
| Capital Expenditure | (23.9) | (26.6) | (77.4) | (60.1) | (253.2) | (81.5) | (92.3) | (97) | (135.2) | (62.8) | |||||
| Free Cash Flow | 1,575.5 | 1,261.1 | 970.2 | 919.6 | 576.1 | 683.1 | 631.1 | 462.8 | 340.4 | 323.7 | |||||