TGM's two-stage DCF values GoDaddy Inc. (GDDY) between $111.67 and $217.26 depending on assumptions, with a base case of $154.04. Growth is taken from the company's own record (5-year revenue CAGR (FCF growth too volatile to use)), fading to 2.5% long-run; the discount rate (8.6%) reflects its beta.
What would today's price require?
$91.07 is justified only if free cash flow grows about -3.1% a year (fading to 2.5% long-run) at a 8.6% required return — slower than the company has actually grown.
| Scenario | FCF growth (fading to 2.5%) | Discount | Value / share |
|---|---|---|---|
| Conservative | 4.5%/yr | 9.6% | $111.67 |
| Base case | 7.5%/yr | 8.6% | $154.04 |
| Optimistic | 10.5%/yr | 7.6% | $217.26 |
| Third-party model estimate (FMP) | independent reference · retrieved Aug 8, 2026 · assumptions not provided | $180.20 | |
The FMP figure is a third-party point estimate. Its cash-flow forecast, discount rate, terminal growth, and valuation date are not included in the stored response, so TGMCharts presents it only as a reference—not as an intrinsic-value conclusion or price target.
Current Price
$91.07
Market-Implied Growth
-3.1%/yr
vs +19.1% 5Y actual
Model Scenario Range
$111.67 – $217.26
model output — not a price target
Edit the assumptions to see how they change the estimated fair value. Opens seeded with TGM's data-driven base case for GDDY (growth from its own 5-year record, discount from its beta), so the sandbox starts where the scenarios above leave off. Illustrative model — not investment advice.
Base inputs: FCF $1.1B · 0.13B shares · net debt $2.7B
Estimated Fair Value
$154.04
+69.1% vs $91.07
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 7.5%/yr FCF growth and 10-year horizon fixed. Green = above today's $91.07; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 6.6% | $197 | $217 | $242 | $273 | $315 |
| 7.6% | $160 | $173 | $189 | $209 | $233 |
| 8.6% | $134 | $143 | $154 | $167 | $182 |
| 9.6% | $114 | $121 | $129 | $138 | $148 |
| 10.6% | $98.73 | $104 | $110 | $117 | $124 |
