Skip to content
stoqly

Frontdoor

FTDR Nasdaq Specialized Consumer Services Financials FY2016–FY2025

Frontdoor's revenue rose 13.6% to $2.1 billion in fiscal 2025. Its net margin was 12.2%, down from 12.8% a year earlier. Free cash flow was $390 million, up 68.8%. It paid out $283 million in dividends and buybacks, 73% of free cash flow. The diluted share count fell 4.5%.

Last close · Oct 23, 2026

$84.34

2.0%
Value it Compare
Revenue Total sales reported in the income statement.
$2.1B
13.6% vs prior year
Operating margin Operating income as a share of revenue.
—
Net income Profit after all expenses, interest and tax.
$255M
8.5%
Free cash flow Cash from operations minus capital spending.
$390M
68.8%
Return on capital After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
33.9%
3.9 pts
Market cap Last close times the latest diluted share count, so it is approximate.
$6.0B
Oct 23 close
P/E Last close divided by diluted earnings per share over the last four quarters.
22.3x
On $3.79 EPS (TTM)

What Frontdoor does

No business description yet.

Legal name
Frontdoor, Inc.
Fiscal year ends
December 31, 2025
Latest annual report
—
Accession · CIK
0001193125-26-076548
0001727263

Revenue and margins

Frontdoor had $2.1B of revenue in fiscal 2025, up 13.6% on the year before.

Revenue
Revenue
Margins, % of revenue
Gross Operating Net FCF
Margins, % of revenue
Gross Operating Net FCF

Net income and earnings per share

From fiscal 2016 to 2025, diluted EPS grew 9.8% a year. Loss periods are shown in red.

Net income
Net income
Diluted EPS
Diluted EPS

Returns on capital

After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.

Return on capital, equity and assets (annual)
Return on capital Return on equity Return on assets

Cash flow

Free cash flow was $390M in fiscal 2025, 18.6% of revenue. Cash from operations minus capital spending.

Free cash flow
Free cash flow
Cash from operations vs capital spending
Cash from operations Capital spending
Cash from operations vs capital spending
Cash from operations Capital spending

Dividends, buybacks and share count

Frontdoor returned $283M to shareholders in fiscal 2025, 73% of free cash flow. The diluted share count fell 4.5%.

Dividends and buybacks
Dividends Buybacks
Dividends and buybacks
Dividends Buybacks
Diluted shares outstanding (annual)

Value Frontdoor yourself

Change the assumptions and see what they imply per share. These are models, not forecasts or price targets — the answer depends entirely on what you put in.

Discounted cash flow

Value per share

—

Adds net cash of −$607M and divides by 74.5M diluted shares. Ten years of cash flows plus a terminal value, discounted to today.

Earnings multiple

Value per share

—

Reference multiples: today 22.3x · peers 21.8x · sector 17.7x.

Balance sheet

Cash, debt and the ratios that show how comfortably Frontdoor can carry it.

Cash vs debt (incl. leases)
Cash Debt
Fiscal year endFY21FY22FY23FY24FY25
Cash and short-term investments $262M$292M$325M$436M$566M
Debt incl. finance leases $625M$609M$593M$1.2B$1.2B
Net debt / EBITDA 1.5x2.0x0.9x2.0x1.2x
Debt / equity —10.0x4.4x5.0x4.9x
Interest coverage 5.3x4.0x6.7x8.7x5.3x
Current ratio 0.8x0.9x1.1x1.3x1.6x
Quick ratio 0.8x0.9x1.1x1.3x1.6x
Total assets $1.1B$1.1B$1.1B$2.1B$2.1B
Total liabilities $1.1B$1.0B$953M$1.9B$1.9B
Shareholders' equity $2.0M$61.0M$136M$239M$242M
Net debt (− = net cash) $363M$317M$268M$763M$607M

Insider trades

Open-market purchases and sales by officers, directors and 10% owners, from Form 4 filings. 'Plan' marks trades under a pre-arranged Rule 10b5-1 plan.

Bought, 12 months

$0.0M

0 insiders

Sold, 12 months

$4.6M

3 insiders

Of sales under plans

0%

$0.0M

DateInsiderTradeSharesPriceValueFiling
Aug 10, 2026 Evan IversonSVP & Chief Operating Officer Sold 18,190 $85.50 $1.6M Form 4
Aug 10, 2026 Jeffrey FiarmanSVP & Chief Legal Officer Sold 13,000 $85.11 $1.1M Form 4
Aug 10, 2026 Kathryn M CollinsSVP & Chief Revenue Officer Sold 10,000 $88.98 $0.9M Form 4
Mar 3, 2026 Jeffrey FiarmanSVP & Chief Legal Officer Sold 15,000 $67.60 $1.0M Form 4

Piotroski F-score

Nine pass/fail tests of profitability, funding and efficiency. 8–9 is strong, 0–2 weak.

TestFY23FY24FY25
Net income is positive ✓ ✓ ✓
Cash from operations is positive ✓ ✓ ✓
Return on assets rose ✓ ✓ ✕
Cash from operations exceeds net income ✓ ✓ ✓
Debt fell relative to assets ✓ ✕ ✓
Current ratio rose ✓ ✓ ✓
Share count didn't rise ✓ ✓ ✓
Gross margin rose ✓ ✓ ✓
Revenue rose relative to assets ✓ ✓ ✕
F-score 9 / 98 / 97 / 9
Accruals ratio −2.9%−2.2%−7.6%
Altman Z'' 2.892.443.32

Similar companies

Each company's latest fiscal year. Fiscal years end in different months, so periods don't line up exactly.

CompanyMarket capGrowthOp. marginFCF marginROICP/EF-score
Frontdoor FTDR $6.0B 13.6% — 18.6% 33.9% 22.3x 7
Matthews International MATW $605M −16.6% 5.0% −4.0% 3.2% — 5 Compare →
Bright Horizons Family Solutions BFAM $3.7B 9.2% 10.7% 8.8% 11.2% 22.5x 8 Compare →
H&R Block HRB $6.4B 4.9% — 19.2% 129.0% 8.8x 8 Compare →
Service Corp Intl SCI $11.5B 2.9% 22.7% 12.9% 11.3% 21.8x 7 Compare →

10 years of figures

US$ millions unless stated. Hover a ratio's name for its definition.

Download CSV
Fiscal yearFY16FY17FY18FY19FY20FY21FY22FY23FY24FY25
Income statement
Revenue $1.0B $1.2B $1.3B $1.4B $1.5B $1.6B $1.7B $1.8B $1.8B $2.1B
Gross profit $494M $567M $572M $678M $716M $784M $710M $885M $991M $1.2B
Interest expense — $1.0M $23.0M $62.0M $57.0M $39.0M $31.0M $40.0M $40.0M $79.0M
Pretax income $196M $220M $166M $204M $149M $168M $93.0M $229M $309M $338M
Income tax $71.0M $60.0M $42.0M $51.0M $37.0M $39.0M $22.0M $57.0M $74.0M $84.0M
Net income $124M $160M $125M $153M $112M $128M $71.0M $171M $235M $255M
Diluted EPS $1.47 $1.90 $1.47 $1.80 $1.31 $1.50 $0.87 $2.12 $3.01 $3.42
Diluted shares 0.08B 0.08B 0.08B 0.08B 0.09B 0.09B 0.08B 0.08B 0.08B 0.07B
Cash flow
Cash from operations $155M $194M $189M $200M $207M $185M $142M $202M $270M $416M
Capital expenditure $11.0M $15.0M $27.0M $22.0M $32.0M $31.0M $40.0M $32.0M $39.0M $26.0M
Free cash flow $144M $179M $162M $178M $175M $154M $102M $170M $231M $390M
Depreciation and amortization $14.0M $17.0M $21.0M $24.0M $34.0M $35.0M $34.0M $37.0M $39.0M $89.0M
Stock-based compensation $4.0M $4.0M $4.0M $9.0M $17.0M $25.0M $22.0M $26.0M $26.0M $34.0M
Acquisitions $87.0M $0.0M $0.0M $38.0M $5.0M $0.0M $0.0M $0.0M $583M $3.0M
Share buybacks $0.0M $0.0M $0.0M $0.0M $0.0M $103M $59.0M $121M $161M $283M
Dividends paid $87.0M $63.0M $137M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M
Dividends and buybacks $87.0M $63.0M $137M $0.0M $0.0M $103M $59.0M $121M $161M $283M
Balance sheet
Cash and short-term investments $168M $307M $305M $435M $597M $262M $292M $325M $436M $566M
Total debt — — $984M $980M $975M $625M $609M $593M $1.2B $1.2B
Finance lease liabilities $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M
Current assets — $741M $330M $461M $626M $295M $330M $363M $488M $624M
Current liabilities — $705M $345M $364M $403M $378M $364M $331M $369M $402M
Inventory $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M
Property and equipment, net — $31.0M $47.0M $51.0M $60.0M $66.0M $66.0M $60.0M $73.0M $57.0M
Total assets — $1.4B $1.0B $1.3B $1.4B $1.1B $1.1B $1.1B $2.1B $2.1B
Total liabilities — $755M $1.4B $1.4B $1.5B $1.1B $1.0B $953M $1.9B $1.9B
Shareholders' equity $560M $661M −$344M −$179M −$61.0M $2.0M $61.0M $136M $239M $242M
Margins
Gross margin 48.4% 49.0% 45.5% 49.7% 48.6% 48.9% 42.7% 49.7% 53.8% 55.3%
EBITDA margin — 20.6% 16.7% 21.3% 16.3% 15.1% 9.5% 17.2% 21.1% 24.2%
Net margin 12.2% 13.8% 9.9% 11.2% 7.6% 8.0% 4.3% 9.6% 12.8% 12.2%
FCF margin 14.1% 15.5% 12.9% 13.0% 11.9% 9.6% 6.1% 9.6% 12.5% 18.6%
Returns
Return on capital — — — 56.9% 45.3% 46.6% 25.5% 51.7% 37.8% 33.9%
Return on capital employed — — 26.9% 33.6% 21.8% 24.5% 17.6% 36.5% 28.0% 24.0%
Return on equity — — 78.9% — — — — 173.6% 125.3% 106.0%
Return on assets — — 10.2% 13.4% 8.4% 10.4% 6.6% 15.8% 14.7% 12.0%
Growth
Revenue growth — 13.4% 8.7% 8.5% 8.0% 8.7% 3.8% 7.1% 3.5% 13.6%
Net income growth — 29.0% −21.9% 22.4% −26.8% 14.3% −44.5% 140.9% 37.4% 8.5%
EPS growth — 29.3% −22.6% 22.5% −27.2% 14.5% −42.0% 143.7% 42.0% 13.6%
FCF growth — 24.3% −9.5% 9.9% −1.7% −12.0% −33.8% 66.7% 35.9% 68.8%
Share count change — 0.0% 0.2% 0.2% 0.7% 0.0% −4.1% −1.3% −3.6% −4.5%
Financial health
Net debt / EBITDA — — 3.2x 1.9x 1.6x 1.5x 2.0x 0.9x 2.0x 1.2x
Debt / equity — — — — — — 10.0x 4.4x 5.0x 4.9x
Interest coverage — 221.0x 8.2x 4.3x 3.6x 5.3x 4.0x 6.7x 8.7x 5.3x
Current ratio — 1.1x 1.0x 1.3x 1.6x 0.8x 0.9x 1.1x 1.3x 1.6x
Quick ratio — 1.1x 1.0x 1.3x 1.6x 0.8x 0.9x 1.1x 1.3x 1.6x
Capital allocation
Capex / revenue 1.1% 1.3% 2.2% 1.6% 2.2% 1.9% 2.4% 1.8% 2.1% 1.2%
Stock comp / revenue 0.4% 0.4% 0.3% 0.7% 1.2% 1.6% 1.3% 1.5% 1.4% 1.6%
Payouts / FCF 60.4% 35.2% 84.6% 0.0% 0.0% 66.9% 57.8% 71.2% 69.7% 72.6%
Quality scores
Piotroski F-score — — — 7.0 5.0 7.0 6.0 9.0 8.0 7.0
Altman Z'' — — −0.2 1.3 1.8 1.0 1.0 2.9 2.4 3.3
Accruals ratio — — −5.2% −4.1% −7.2% −4.6% −6.6% −2.9% −2.2% −7.6%

Source: SEC EDGAR XBRL filings (CIK 0001727263). Data updated October 19, 2026. Quarterly fourth quarters are the full year minus the first nine months. For information only — not investment advice. Check the original filings before relying on any figure.

↑ ↓ to move · ↵ to open