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 $232.75 per share. The share price was $113.13 on November 10, 2026, 51% 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% | $137.87 | +22% |
| Base | 8.5% | 9.0% | $232.75 | +106% |
| Bull | 13.5% | 8.0% | $421.92 | +273% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $303.70 | $325.48 | $352.09 | $385.36 | $428.13 |
| 8.0% | $250.67 | $264.79 | $281.48 | $301.51 | $325.98 |
| 9.0% | $211.96 | $221.61 | $232.75 | $245.75 | $261.11 |
| 10.0% | $182.50 | $189.37 | $197.15 | $206.04 | $216.31 |
| 11.0% | $159.37 | $164.40 | $170.03 | $176.36 | $183.53 |
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