Financhill
Sell
47

GDDY Quote, Financials, Valuation and Earnings

Last price:
$127.05
Seasonality move :
4.03%
Day range:
$126.10 - $127.17
52-week range:
$121.94 - $216.00
Dividend yield:
0%
P/E ratio:
21.91x
P/S ratio:
3.73x
P/B ratio:
187.18x
Volume:
356.6K
Avg. volume:
1.5M
1-year change:
-38.5%
Market cap:
$17.2B
Revenue:
$4.6B
EPS (TTM):
$5.80
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.3B $3.8B $4.1B $4.2B $4.6B
Revenue Growth (YoY) 11.03% 15.41% 6.84% 3.72% 7.82%
 
Cost of Revenues $1.4B $1.6B $1.7B $1.7B $1.8B
Gross Profit $2B $2.3B $2.4B $2.5B $2.8B
Gross Profit Margin 58.92% 58.9% 58.92% 58.83% 60.89%
 
R&D Expenses $560.4M $706.3M $774.9M $839.6M $814.4M
Selling, General & Admin $1.1B $1.2B $1.1B $1B $1B
Other Inc / (Exp) -$45.2M -$2.2M -$11.7M -$55.4M -$9.2M
Operating Expenses $1.6B $1.9B $1.9B $1.9B $1.9B
Operating Income $313.1M $390.7M $544.3M $634M $929.2M
 
Net Interest Expenses $94.6M $118.3M $167.5M $267.5M $250.3M
EBT. Incl. Unusual Items -$495.4M $253.6M $356.5M $403.8M $765.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.3M $10.8M $3.6M -$971.8M -$171.5M
Net Income to Company -$494.1M $242.8M $352.9M $1.4B $936.9M
 
Minority Interest in Earnings $1M $500K $700K $800K --
Net Income to Common Excl Extra Items -$494.1M $242.8M $352.9M $1.4B $936.9M
 
Basic EPS (Cont. Ops) -$2.94 $1.44 $2.22 $9.27 $6.63
Diluted EPS (Cont. Ops) -$2.94 $1.42 $2.18 $9.08 $6.45
Weighted Average Basic Share $168.6M $167.9M $158.8M $148.3M $141.3M
Weighted Average Diluted Share $168.6M $171.1M $161.5M $151.5M $145.3M
 
EBITDA $515.8M $590.3M $738.9M $805.3M $1.1B
EBIT $313.1M $390.7M $544.3M $634M $929.2M
 
Revenue (Reported) $3.3B $3.8B $4.1B $4.2B $4.6B
Operating Income (Reported) $313.1M $390.7M $544.3M $634M $929.2M
Operating Income (Adjusted) $313.1M $390.7M $544.3M $634M $929.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $966.8M $1B $1.1B $1.1B $1.3B
Revenue Growth (YoY) 14.59% 6.63% 3.4% 7.6% 10.33%
 
Cost of Revenues $396.5M $422.8M $437.5M $440.2M $496.7M
Gross Profit $570.3M $608.1M $628.4M $706.7M $768.7M
Gross Profit Margin 58.99% 58.99% 58.96% 61.62% 60.75%
 
R&D Expenses $172.4M $199.5M $201.6M $205.1M $210.5M
Selling, General & Admin $205.2M $202M $178M $179.2M $183.3M
Other Inc / (Exp) $14.2M -$2.1M -$5M $6.2M --
Operating Expenses $451.6M $475.5M $456.3M $453.1M $466.4M
Operating Income $118.7M $132.6M $172.1M $253.6M $302.3M
 
Net Interest Expenses $30.5M $44.3M $67.3M $62.8M $56.1M
EBT. Incl. Unusual Items $97.6M $97.2M $127.9M $221M $267M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$100K -$2.8M -$3.1M $30.5M $56.5M
Net Income to Company $97.7M $100M $131M $190.5M $210.5M
 
Minority Interest in Earnings $200K $200K $300K -- --
Net Income to Common Excl Extra Items $97.7M $100M $131M $190.5M $210.5M
 
Basic EPS (Cont. Ops) $0.58 $0.64 $0.90 $1.36 $1.53
Diluted EPS (Cont. Ops) $0.57 $0.63 $0.89 $1.32 $1.51
Weighted Average Basic Share $167.5M $156.4M $145.5M $140.5M $137.2M
Weighted Average Diluted Share $169.8M $158.4M $147.3M $144.1M $139.1M
 
EBITDA $169.4M $181.1M $212.7M $286.4M $330.7M
EBIT $118.7M $132.6M $172.1M $253.6M $302.3M
 
Revenue (Reported) $966.8M $1B $1.1B $1.1B $1.3B
Operating Income (Reported) $118.7M $132.6M $172.1M $253.6M $302.3M
Operating Income (Adjusted) $118.7M $132.6M $172.1M $253.6M $302.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.7B $4.1B $4.2B $4.5B $4.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5B $1.7B $1.8B $1.8B $2B
Gross Profit $2.2B $2.3B $2.4B $2.6B $2.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $679.4M $763.2M $836.9M $817.7M $830.6M
Selling, General & Admin $923.7M $809.9M $740.2M $727.4M $843.6M
Other Inc / (Exp) $13.8M -$30.2M -$43.1M -$18.3M --
Operating Expenses $1.8B $1.8B $1.8B $1.8B $1.8B
Operating Income $340.5M $520.4M $566.6M $867.5M $1.1B
 
Net Interest Expenses $112.8M $141.2M $257.1M $258.7M $226.5M
EBT. Incl. Unusual Items $227.5M $352.1M $352.2M $686.6M $952.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3M $5.6M -$3.1M -$1.2B $123.9M
Net Income to Company $226.2M $346.5M $355.3M $1.9B $828.5M
 
Minority Interest in Earnings $600K $700K $800K $200K --
Net Income to Common Excl Extra Items $226.2M $346.5M $355.3M $1.9B $828.5M
 
Basic EPS (Cont. Ops) $1.34 $2.14 $2.35 $13.21 $5.93
Diluted EPS (Cont. Ops) $1.32 $2.12 $2.32 $12.94 $5.80
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $541.6M $715.4M $748.7M $1B $1.2B
EBIT $340.5M $520.4M $566.6M $867.5M $1.1B
 
Revenue (Reported) $3.7B $4.1B $4.2B $4.5B $4.9B
Operating Income (Reported) $340.5M $520.4M $566.6M $867.5M $1.1B
Operating Income (Adjusted) $340.5M $520.4M $566.6M $867.5M $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.8B $3.1B $3.1B $3.4B $3.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.3B $1.3B $1.3B $1.4B
Gross Profit $1.7B $1.8B $1.8B $2B $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $530.8M $587.7M $635.8M $613.9M $630.1M
Selling, General & Admin $644.1M $604.3M $546.7M $547.2M $570.8M
Other Inc / (Exp) $14M -$14M -$45.4M -$8.3M $18.6M
Operating Expenses $1.4B $1.4B $1.4B $1.4B $1.4B
Operating Income $248.1M $377.8M $427.3M $665.8M $817.8M
 
Net Interest Expenses $87.8M $110.7M $200.3M $191.5M $167.7M
EBT. Incl. Unusual Items $162.1M $260.6M $256.3M $539.1M $726.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.7M $1.5M -$5.2M -$199.2M $96.2M
Net Income to Company $155.4M $259.1M $261.5M $738.3M $629.9M
 
Minority Interest in Earnings $300K $500K $600K -- --
Net Income to Common Excl Extra Items $155.4M $259.1M $261.5M $738.3M $629.9M
 
Basic EPS (Cont. Ops) $0.92 $1.62 $1.75 $5.21 $4.52
Diluted EPS (Cont. Ops) $0.91 $1.60 $1.73 $5.09 $4.44
Weighted Average Basic Share $505.2M $480.5M $451.9M $424.3M $417.6M
Weighted Average Diluted Share $514M $487M $458M $434.5M $425.7M
 
EBITDA $397.8M $522.9M $559.9M $768.9M $907.6M
EBIT $248.1M $377.8M $427.3M $665.8M $817.8M
 
Revenue (Reported) $2.8B $3.1B $3.1B $3.4B $3.7B
Operating Income (Reported) $248.1M $377.8M $427.3M $665.8M $817.8M
Operating Income (Adjusted) $248.1M $377.8M $427.3M $665.8M $817.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $765.2M $1.3B $774M $498.8M $1.1B
Short Term Investments -- -- -- $40M --
Accounts Receivable, Net $41.8M $63.6M $60.1M $76.6M $91.1M
Inventory -- -- -- -- --
Prepaid Expenses $392.4M $419.7M $435.7M $497.8M $545.4M
Other Current Assets $60.8M $30.4M $22.1M $18.2M $19.1M
Total Current Assets $1.3B $1.9B $1.6B $1.3B $2B
 
Property Plant And Equipment $399.3M $329.2M $309.7M $246.1M $205.8M
Long-Term Investments -- $40M $40.5M $53.1M $53.1M
Goodwill $3.3B $3.5B $3.5B $3.6B $3.5B
Other Intangibles $1.3B $1.4B $1.3B $1.2B $1.1B
Other Long-Term Assets $36M $91.2M $89.6M $105.6M $96.8M
Total Assets $6.4B $7.4B $7B $7.6B $8.2B
 
Accounts Payable $51M $85.2M $130.9M $148.1M $81.6M
Accrued Expenses $63.7M $70.6M $74.1M $80.6M $63.2M
Current Portion Of Long-Term Debt $24.3M $24.1M $18.2M $17.9M $15.9M
Current Portion Of Capital Lease Obligations $41.5M $36.9M $33.3M $29.1M $23M
Other Current Liabilities $269M $170M $90.2M $132.7M $79.5M
Total Current Liabilities $2.3B $2.4B $2.5B $2.7B $2.7B
 
Long-Term Debt $3.3B $4B $3.9B $3.9B $3.9B
Capital Leases -- -- -- -- --
Total Liabilities $6.4B $7.3B $7.3B $7.5B $7.5B
 
Common Stock $200K $200K $200K $100K $100K
Other Common Equity Adj -$131M -$38.6M $178M $111.2M $132.5M
Common Equity -$12.9M $81.7M -$331.8M $62.2M $692.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.1M $1.5M $2.5M -- --
Total Equity -$11.8M $83.2M -$329.3M $62.2M $692.1M
 
Total Liabilities and Equity $6.4B $7.4B $7B $7.6B $8.2B
Cash and Short Terms $765.2M $1.3B $774M $498.8M $1.1B
Total Debt $3.3B $4B $3.9B $3.9B $3.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.1B $826.2M $329.2M $767.1M $923.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $63.8M $64M $75.3M $90.7M $108.8M
Inventory -- -- -- -- --
Prepaid Expenses $424.4M $435.7M $520.4M $531.4M $575.8M
Other Current Assets $107.4M $443.9M $21.4M $36.9M --
Total Current Assets $1.8B $1.8B $1.2B $1.6B $1.7B
 
Property Plant And Equipment $350.7M $301M $266.2M $212.2M $190.8M
Long-Term Investments -- -- $53.1M $53.1M $58M
Goodwill $3.5B $3.5B $3.5B $3.6B --
Other Intangibles $1.4B $1.3B $1.2B $1.1B --
Other Long-Term Assets $87.7M $86.1M $112.8M $100.9M --
Total Assets $7.3B $7.1B $6.5B $8B $8B
 
Accounts Payable $75M $124.3M $125.2M $73.7M $73.5M
Accrued Expenses $77.8M $78.5M $95.4M $63M --
Current Portion Of Long-Term Debt $24.1M $24.4M $18M $16.5M --
Current Portion Of Capital Lease Obligations $38.9M $33.4M $30.6M $28.1M --
Other Current Liabilities $194.8M $82.6M $96.2M $142.5M --
Total Current Liabilities $2.5B $2.5B $2.6B $2.8B $3B
 
Long-Term Debt $4B $4B $3.9B $3.9B $3.8B
Capital Leases -- -- -- -- --
Total Liabilities $7.4B $7.3B $7.5B $7.6B $7.9B
 
Common Stock $200K $200K $100K $100K $100K
Other Common Equity Adj -$63M $205.7M $168.9M $90.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.7M $2.4M $2.9M -- --
Total Equity -$101.1M -$276M -$973.4M $356.7M $91.8M
 
Total Liabilities and Equity $7.3B $7.1B $6.5B $8B $8B
Cash and Short Terms $1.1B $826.2M $329.2M $767.1M $923.7M
Total Debt $4B $4B $3.9B $3.9B $3.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$494.1M $242.8M $352.9M $1.4B $936.9M
Depreciation & Amoritzation $202.7M $199.6M $194.6M $171.3M $135.3M
Stock-Based Compensation $191.5M $207.9M $264.4M $296.3M $299.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $764.6M $829.3M $979.7M $1B $1.3B
 
Capital Expenditures $81.5M $253.2M $60.1M $77.4M $26.6M
Cash Acquisitions $424.7M $367.7M $72.5M -- --
Cash From Investing -$482.3M -$635.6M -$132M -$102.4M $21.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $746.3M $800M $1.7B $1.8B $4.2B
Long-Term Debt Repaid -$28.7M -$32.4M -$1.8B -$1.8B -$4.2B
Repurchase of Common Stock $541.7M $526M $1.3B $1.3B $676.5M
Other Financing Activities -$864.9M -$16.9M -$17.5M -$14.7M -$17.3M
Cash From Financing -$581.7M $298.1M -$1.3B -$1.3B -$677.4M
 
Beginning Cash (CF) $765.2M $1.3B $774M $458.8M $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$297.6M $490.5M -$481.7M -$315.2M $630.2M
Ending Cash (CF) $469.4M $1.7B $289.6M $144.9M $1.7B
 
Levered Free Cash Flow $683.1M $576.1M $919.6M $970.2M $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $97.7M $100M $131M $190.5M $210.5M
Depreciation & Amoritzation $50.7M $48.5M $40.6M $32.8M $28.4M
Stock-Based Compensation $50.9M $65.4M $76.2M $74.4M $79.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $226.4M $269.9M $281.6M $355.2M $444.2M
 
Capital Expenditures $204.6M $12.8M $9.4M $5M $9.3M
Cash Acquisitions -- $72.5M -- -- --
Cash From Investing -$210.4M -$85M -$9.4M -$5M -$9.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $1.8B -- --
Long-Term Debt Repaid -$8.1M -$8.2M -$1.8B -$6.1M --
Repurchase of Common Stock $250.1M $123.4M $521.5M $18.9M $590.5M
Other Financing Activities -$200K -$1.2M -$900K -$5.2M --
Cash From Financing -$247.2M -$127.3M -$525M -$29.7M -$597.7M
 
Beginning Cash (CF) $1.1B $826.2M $329.2M $767.1M $923.7M
Foreign Exchange Rate Adjustment -$600K -$1.8M -$600K $1.7M -$300K
Additions / Reductions -$231.8M $55.8M -$253.4M $322.2M -$163M
Ending Cash (CF) $911M $880.2M $75.2M $1.1B $760.4M
 
Levered Free Cash Flow $21.8M $257.1M $272.2M $350.2M $434.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $226.2M $346.5M $355.3M $1.9B $828.5M
Depreciation & Amoritzation $201.1M $195M $182.1M $141.8M $122M
Stock-Based Compensation $204.3M $246.3M $298.7M $291.1M $318.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $823M $943.9M $957.9M $1.2B $1.6B
 
Capital Expenditures $277.9M $60.7M $90.5M $16.2M $31.4M
Cash Acquisitions $324.1M $120.1M -- -- --
Cash From Investing -$616.7M -$180.8M -$77.9M -$5.1M -$33.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $800M -- -- -- --
Long-Term Debt Repaid -$32.4M -$32.5M -$3.5B -$2.8B --
Repurchase of Common Stock $526M $1.1B $1.3B $805.1M $1.4B
Other Financing Activities -$13.3M -$7.5M -$22M -$22.5M --
Cash From Financing $314.8M -$1.1B -$1.4B -$804.3M -$1.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $521.6M -$317.2M -$497M $437.9M $156.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $545.1M $883.2M $867.4M $1.2B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $155.4M $259.1M $261.5M $738.3M $629.9M
Depreciation & Amoritzation $149.7M $145.1M $132.6M $103.1M $89.8M
Stock-Based Compensation $154.9M $193.3M $227.6M $222.4M $241M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $657.1M $771.7M $749.9M $947.2M $1.2B
 
Capital Expenditures $235.5M $43M $73.4M $12.2M $17M
Cash Acquisitions $320.1M $72.5M -- -- --
Cash From Investing -$570.3M -$115.5M -$61.4M $35.9M -$19.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $800M -- $1.8B $2.8B --
Long-Term Debt Repaid -$24.3M -$24.4M -$1.8B -$2.8B -$12.3M
Repurchase of Common Stock $526M $1.1B $1.1B $668.1M $1.4B
Other Financing Activities -$12.7M -$3.3M -$7.8M -$15.6M -$2.5M
Cash From Financing $292.4M -$1.1B -$1.1B -$675.9M -$1.4B
 
Beginning Cash (CF) $3.8B $2.3B $1.8B $1.9B $2.7B
Foreign Exchange Rate Adjustment -$1M -$4.7M -- $1.1M $4.5M
Additions / Reductions $378.2M -$429.5M -$444.8M $308.3M -$165.3M
Ending Cash (CF) $4.2B $1.9B $1.4B $2.2B $2.6B
 
Levered Free Cash Flow $421.6M $728.7M $676.5M $935M $1.2B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock