Explore 3 Stock Ideas & Industry Insights Download Free Report

8082-737-676
Shopping Cart 0
countryflagUK
Login

Frontdoor Inc

Consumer Cyclical US FTDR

73.21USD
1.34(1.86%)

Last update at 2026-06-23T20:00:00Z

Day Range

71.4273.36
LowHigh

52 Week Range

40.0070.77
LowHigh

Fundamentals

  • Previous Close 71.87
  • Market Cap4356.41M
  • Volume585035
  • P/E Ratio18.04
  • Dividend Yield-%
  • EBITDA496.00M
  • Revenue TTM2093.00M
  • Revenue Per Share TTM28.63
  • Gross Profit TTM 1157.00M
  • Diluted EPS TTM3.42

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Analyst Recommendations

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Income before tax 338.00M 309.00M 227.00M 93.00M 168.00M
Minority interest - - - - -
Net income 255.00M 235.00M 171.00M 71.00M 128.00M
Selling general administrative 668.00M 305.00M 282.00M 521.00M 511.00M
Selling and marketing expenses - 307.00M 299.00M - -
Gross profit 1157.00M 991.00M 848.00M 710.00M 784.00M
Reconciled depreciation 89.00M 39.00M 37.00M 34.00M 35.00M
Ebit 417.00M 349.00M 274.00M 158.00M 241.00M
Ebitda 506.00M 388.00M 311.00M 192.00M 276.00M
Depreciation and amortization 89.00M 39.00M 37.00M 34.00M 35.00M
Non operating income net other - - - - -30.00000M
Operating income 488.00M 340.00M 267.00M 158.00M 241.00M
Other operating expenses 1605.00M 1504.00M 1513.00M 1507.00M 1364.00M
Interest expense 79.00M 48.00M 47.00M 31.00M 39.00M
Tax provision 84.00M 74.00M 53.00M 22.00M 39.00M
Interest income 22.00M 20.00M 15.00M 4.00M 1.00M
Net interest income -57.00000M -20.00000M -24.00000M -27.00000M -38.00000M
Extraordinary items - - - - -
Non recurring - - - 34.00M 3.00M
Other items - - - - -
Income tax expense 83.00M 74.00M 56.00M 22.00M 39.00M
Total revenue 2093.00M 1843.00M 1780.00M 1662.00M 1602.00M
Total operating expenses 669.00M 652.00M 581.00M 555.00M 546.00M
Cost of revenue 936.00M 852.00M 932.00M 952.00M 818.00M
Total other income expense net -150.00000M -31.00000M -40.00000M -65.00000M -73.00000M
Discontinued operations - - - - -
Net income from continuing ops 254.00M 235.00M 172.00M 71.00M 129.00M
Net income applicable to common shares - - - 71.00M 128.00M
Preferred stock and other adjustments - - - - -
Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Total assets 2142.00M 2107.00M 1089.00M 1082.00M 1069.00M
Intangible assets 398.00M 448.00M 143.00M 148.00M 159.00M
Earning assets - - - - -
Other current assets 48.00M 42.00M 32.00M 33.00M 1.00M
Total liab 1899.00M 1868.00M 952.00M 1021.00M 1066.00M
Total stockholder equity 242.00M 239.00M 137.00M 61.00M 3.00M
Deferred long term liab - - - 16.00M 16.00M
Other current liab 148.00M 146.00M 136.00M 146.00M 140.00M
Common stock 1.00M 1.00M 1.00M 1.00M 1.00M
Capital stock 1.00M 1.00M 1.00M 1.00M 1.00M
Retained earnings 785.00M 530.00M 296.00M 124.00M 53.00M
Other liab - - - 47.00M 41.00M
Good will 959.00M 967.00M 503.00M 503.00M 512.00M
Other assets - - -1.00000M 20.00M -1.00000M
Cash 566.00M 421.00M 325.00M 292.00M 262.00M
Cash and equivalents - - - - -
Total current liabilities 402.00M 369.00M 331.00M 364.00M 378.00M
Current deferred revenue 107.00M 123.00M 102.00M 121.00M 155.00M
Net debt 646.00M 798.00M 285.00M 335.00M 382.00M
Short term debt 32.00M 29.00M 17.00M 17.00M 17.00M
Short long term debt 29.00M 29.00M 17.00M 17.00M 17.00M
Short long term debt total 1212.00M 1219.00M 610.00M 627.00M 644.00M
Other stockholder equity -532.00000M -292.00000M -166.00000M -72.00000M -33.00000M
Property plant equipment - - - 66.00M 66.00M
Total current assets 624.00M 488.00M 363.00M 330.00M 295.00M
Long term investments 0.00000M 38.00M - - -
Net tangible assets - - - -590.00000M -669.00000M
Short term investments 0.00000M 15.00M 5.00M - -
Net receivables 10.00M 10.00M 6.00M 5.00M 7.00M
Long term debt 1144.00M 1170.00M 577.00M 592.00M 608.00M
Inventory - - -5.00000M - 25.00M
Accounts payable 89.00M 71.00M 76.00M 80.00M 66.00M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income -12.00000M - 6.00M 8.00M -18.00000M
Additional paid in capital - - - - -
Common stock total equity - - - 1.00M 1.00M
Preferred stock total equity - - - - -
Retained earnings total equity - - - 124.00M 53.00M
Treasury stock - - - -162.00000M -103.00000M
Accumulated amortization - - - - -
Non currrent assets other 97.00M 85.00M 17.00M 24.00M 21.00M
Deferred long term asset charges - - - 16.00M 16.00M
Non current assets total 1518.00M 1619.00M 727.00M 752.00M 775.00M
Capital lease obligations 18.00M 20.00M 16.00M 18.00M 19.00M
Long term debt total - - - 592.00M 608.00M
Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Investments 54.00M -622.00000M -33.00000M -35.00000M -31.00000M
Change to liabilities - - - 31.00M -4.00000M
Total cashflows from investing activities 31.00M -622.00000M -32.00000M -35.00000M -31.00000M
Net borrowings -29.00000M 618.00M -17.00000M -17.00000M -364.00000M
Total cash from financing activities -302.00000M 448.00M -137.00000M -77.00000M -489.00000M
Change to operating activities - - - 7.00M -15.00000M
Net income 255.00M 235.00M 171.00M 71.00M 128.00M
Change in cash 145.00M 96.00M 33.00M 30.00M -335.00000M
Begin period cash flow 421.00M 325.00M 292.00M 262.00M 597.00M
End period cash flow 566.00M 421.00M 325.00M 292.00M 262.00M
Total cash from operating activities 415.00M 270.00M 202.00M 142.00M 185.00M
Issuance of capital stock - - - - -
Depreciation 89.00M 51.00M 37.00M 34.00M 35.00M
Other cashflows from investing activities - - - 4.00M 5.00M
Dividends paid - - - - -
Change to inventory - - - - 2.00M
Change to account receivables -1.00000M 1.00M - 2.00M -2.00000M
Sale purchase of stock -283.00000M -161.00000M -121.00000M -59.00000M -103.00000M
Other cashflows from financing activities 10.00M 9.00M 1.00M -1.00000M 608.00M
Change to netincome - - - 42.00M 60.00M
Capital expenditures 26.00M 39.00M 32.00M 40.00M 31.00M
Change receivables - - - 2.00M -2.00000M
Cash flows other operating - - - -38.00000M -32.00000M
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - 30.00M -335.00000M
Change in working capital 29.00M -36.00000M -32.00000M -5.00000M -38.00000M
Stock based compensation 34.00M 26.00M 26.00M 22.00M 25.00M
Other non cash items 33.00M 20.00M 13.00M 30.00M 37.00M
Free cash flow 389.00M 231.00M 170.00M 102.00M 154.00M

Peer Comparison

Sector: Consumer Cyclical Industry: Personal Services

Company Change (USD) Price (USD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
FTDR
Frontdoor Inc		 1.34 1.86% 73.21 18.04 14.86 2.08 18.12 2.39 9.90
ROL
Rollins Inc		 0.23 0.52% 44.64 51.78 39.22 6.88 18.58 7.13 31.73
SCI
Service Corporation International		 0.74 1.01% 73.90 21.36 18.55 2.46 6.15 3.54 12.26
HRB
H&R Block Inc		 1.83 5.38% 35.87 13.51 11.21 1.96 26.62 2.38 8.97
BFAM
Bright Horizons Family Solutions Inc		 1.82 2.84% 65.84 25.30 15.02 1.64 3.49 2.14 15.38

Reports Covered

Stock Research & News

View All

Profile

Frontdoor, Inc. provides home warranties and new home builder warranties in the United States. The company offers customizable home warranties that help customers to protect and maintain their homes from costly and unplanned breakdowns of essential home systems and appliances. Its home warranty customers subscribe to an annual service plan agreement that covers the repair or replacement of principal components of home systems and appliances, including electrical, plumbing, water heaters, refrigerators, dishwashers, and ranges/ovens/cooktops, as well as pools, spas, and pumps; and heating, ventilation, and air conditioning systems. It also offers non-warranty home services through website and application; a one-stop app experience for home repair and maintenance using video chat, augmented reality, and computer vision and machining learning. The company operates under the American Home Shield, HSA, OneGuard, Landmark, and 2-10 HBW brand names. Frontdoor, Inc. was founded in 1971 and is headquartered in Memphis, Tennessee.

Frontdoor Inc

3400 Players Club Parkway, Memphis, TN, United States, 38125

Key Executives

Name Title Year Born
Mr. William C. Cobb CEO & Chairman 1957
Mr. Brian K. Turcotte Sr. VP & CFO 1958
Mr. Jeffrey A. Fiarman Sr. VP, Gen. Counsel & Corp. Sec. 1969
Chastitie S. Brim VP, Chief Accounting Officer & Controller NA
Matthew S. Davis VP of Investor Relations & Treasurer NA
Allison Sitch VP of Communications & PR NA
Ms. Kathryn M. Collins Sr. VP & Chief Marketing Officer 1964
Ms. Jessica Fields VP & Chief Sales Officer NA
Mr. Scott Brown Sr. VP of Customer Experience NA
Mr. Raj Midha Sr. VP & GM of American Home Shield NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.

We use cookies to help us improve, promote, and protect our services. By continuing to use this site, we assume you consent to our Cookies Policy. For more information, read our Privacy Policy and Terms and Conditions