TGM's two-stage DCF values GoDaddy Inc. (GDDY) between $108.01 and $207.97 depending on assumptions, with a base case of $148.36. 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 (8.8%) reflects its beta.
What would today's price require?
$96.38 is justified only if free cash flow grows about -1.3% a year (fading to 2.5% long-run) at a 8.8% required return — slower than the company has actually grown.
| Scenario | FCF growth (fading to 2.5%) | Discount | Value / share |
|---|---|---|---|
| Conservative | 4.5%/yr | 9.8% | $108.01 |
| Base case | 7.5%/yr | 8.8% | $148.36 |
| Optimistic | 10.5%/yr | 7.8% | $207.97 |
| Third-party model estimate (FMP) | independent reference · retrieved Sep 13, 2026 · assumptions not provided | $147.94 | |
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
$96.38
Market-Implied Growth
-1.3%/yr
vs +19.1% 5Y actual
Model Scenario Range
$108.01 – $207.97
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
$148.36
+53.9% vs $96.38
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 $96.38; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 6.8% | $188 | $206 | $229 | $258 | $295 |
| 7.8% | $154 | $166 | $181 | $199 | $221 |
| 8.8% | $129 | $138 | $148 | $160 | $174 |
| 9.8% | $111 | $117 | $125 | $133 | $143 |
| 10.8% | $96.06 | $101 | $107 | $113 | $120 |
