Knowstox

Fundamentals snapshot

Frontdoor, Inc.

FTDR · NMS · Consumer Cyclical · Personal Services

Current price

$79.99

52-week range

$48.47 - $93.43

Market cap

$5.51B

One-glance verdict

Valued differently

We value banks a different way

We don't put a cash-flow fair value on banks and insurers. For these companies the reported 'cash flow' is really just money moving between loans, deposits and trades — not the leftover profit the owners could actually pocket — so the usual method would print a misleading number.

Balance sheet

Distressed

5.06x Adequate

Net debt $557.00M. Interest coverage shows how many times profit covers the interest bill.

What this company does

Frontdoor, Inc.

Frontdoor sells home warranty plans, which are like insurance policies for your appliances and home systems such as plumbing or air conditioning. The company makes most of its money from customers paying a yearly fee for these plans, creating a steady stream of recurring revenue (predictable income that comes in at regular intervals). This business model is valuable because it can make the company's earnings more stable than if it relied on one-time sales.

Price history

How the share price has moved

Loading price history…

Earnings history

Last 8 quarters — what happened

Click any quarter to read the call summary and what the numbers say.

Free cash flow by quarter (oldest to newest)
FY2024 Q3 $16.00M FY2024 Q4 $50.00M FY2025 Q1 $117.00M FY2025 Q2 $120.00M FY2025 Q3 $58.00M FY2025 Q4 $95.00M FY2026 Q1 $113.00M FY2026 Q2 $120.00M
Revenue $645.00M
Net income $125.00M
Diluted EPS 1.76
Operating cash flow $126.00M
Free cash flow $120.00M
Revenue $451.00M
Net income $41.00M
Diluted EPS 0.57
Operating cash flow $119.00M
Free cash flow $113.00M
Revenue $432.00M
Net income $1.00M
Diluted EPS 0.03
Operating cash flow $101.00M
Free cash flow $95.00M
Revenue $618.00M
Net income $106.00M
Diluted EPS 1.42
Operating cash flow $64.00M
Free cash flow $58.00M
Revenue $617.00M
Net income $111.00M
Diluted EPS 1.48
Operating cash flow $127.00M
Free cash flow $120.00M
Revenue $426.00M
Net income $37.00M
Diluted EPS 0.49
Operating cash flow $124.00M
Free cash flow $117.00M
Revenue $383.00M
Net income $9.00M
Diluted EPS 0.10
Operating cash flow $58.00M
Free cash flow $50.00M
Revenue $540.00M
Net income $100.00M
Diluted EPS 1.30
Operating cash flow $25.00M
Free cash flow $16.00M

Is it cheap or expensive?

We value banks and insurers a different way

For a bank or insurer, the "free cash flow" shown on its statements is mostly money flowing through loans, deposits and trades — not the leftover profit the owners could actually keep, which is what this kind of valuation needs. Running that through the usual method would spit out a meaningless number, so we leave the cash-flow fair value out here rather than show you something misleading.

Valued differently

We estimate the cash this business should generate over the next 10 years and beyond, then convert it to today's money for a fair value per share, in its trading currency. Cautious, middle and optimistic growth cases give a range. Not for banks/insurers.

Is it drowning in debt?

Distressed

Net debt $557.0M. Interest coverage 5.1x.

Net debt $557.00M
Interest coverage 5.06x

Frontdoor, Inc.'s profit covers its interest bill about 5.1 times over. which is stronger than most peers shown here.

Distressed
Worse cushion Baseline Better cushion
FTDR BASELINE Frontdoor, Inc.

Total debt $1.18B Interest coverage 5.06x This is the baseline the peer rows are being compared against.

Total debt $7.78B Interest coverage 2.85x -44% vs FTDR Carries about 1.8x less debt cushion than FTDR.

Total debt $1.12B Interest coverage 25.42x +402% vs FTDR Carries about 5.0x more debt cushion than FTDR.

Total debt $1.56B Interest coverage 4.75x -6% vs FTDR Has roughly the same debt cushion as FTDR.

Total debt $422.35M Interest coverage 3.82x -25% vs FTDR Carries about 1.3x less debt cushion than FTDR.

Total debt $963.40M Interest coverage 2.51x -50% vs FTDR Carries about 2.0x less debt cushion than FTDR.

What you should know

The case for and against FTDR

3 Rewards 3 Risks

Rewards

  • Revenue grew 2.5% last year.
  • Returns 101.9% on equity, ahead of 83% of its peers.
  • Free cash flow was positive in 10/10 years.

Risks

  • Net debt grew 86.6% over 3 years.
  • Stock trades 11.7% above its 5-year average P/E.
  • Insider ownership is only 0.7% (peer median: 9.4%).

The numbers

All the key metrics, grouped by purpose

Tap any ? icon to learn what it means.

Valuation

How expensive the stock looks

P/E (TTM)
21.11x
Forward P/E
15.40x
P/B
19.51x
P/S
2.57x
EV/EBITDA
11.78x
PEG ratio
2.38x

Profitability

How much profit each dollar creates

Gross margin
55.5%
Operating margin
28.2%
Net margin
12.8%
ROE
101.9%
ROA
12.4%

Health

Liquidity and balance-sheet strength

Debt / equity
4.17x
Current ratio
1.59x
Quick ratio
1.49x
Total debt
$1.18B
Total cash
$627.00M

Growth

How the business has been compounding

Revenue TTM
$2.15B
Revenue 5Y CAGR
6.9%
EPS TTM
3.79
EPS 5Y CAGR
57.8%

Cash flow

How much cash the business throws off

Operating CF TTM
$410.00M
Free CF TTM
$390.00M
FCF margin
18.2%

Dividend

Shareholder payout

Yield
Payout ratio
0.0%
Last ex-div date