What is GoDaddy Inc. worth?
With the base-case assumptions below, a discounted cash flow model on GoDaddy Inc.'s reported free cash flow gives $232.99 per share. The share price was $97.14 on September 25, 2026, 58% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 3.5% | 10.0% | $138.11 | +42% |
| Base | 8.5% | 9.0% | $232.99 | +140% |
| Bull | 13.5% | 8.0% | $422.15 | +335% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $303.93 | $325.71 | $352.32 | $385.59 | $428.36 |
| 8.0% | $250.90 | $265.02 | $281.71 | $301.74 | $326.21 |
| 9.0% | $212.19 | $221.85 | $232.99 | $245.98 | $261.34 |
| 10.0% | $182.74 | $189.60 | $197.38 | $206.28 | $216.54 |
| 11.0% | $159.60 | $164.64 | $170.26 | $176.59 | $183.76 |
Where the presets come from
Base: years 1 to 5 grow at GoDaddy Inc.'s revenue growth rate over the last 5 fiscal years (8.3% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions