Pricing Log in Create free account
Saturday 17 October 2026 Export FTDR’s income statement to Excel — free account

Frontdoor Inc.

FTDR Consumer Cyclical Personal Services

Frontdoor Inc.’s revenue for fiscal 2025 (year ended December 2025) was $2.1 billion, up 13.6% from fiscal 2024. In the quarter to June 2026, revenue grew 4.54%, EPS grew 19.2%, free cash flow was flat and total debt fell 2.19%, each against the same quarter a year earlier. Revenue growth for five consecutive years, operating cash flow growth for three.

79.00 0.74 +0.95%
Market cap
$5.4B
P/E
20.5×
Fwd P/E
16.4×
Dividend yield
—
F-score
7/9
Altman Z
3.62
Beneish M
−2.90
Dividend safety
n/a
Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

Total sells 4.57
Totals in millions of $.
Dec 25 Mar 26 Jun 26 Sep 26
Buy — — — — — — — — — — — —
Sell — — — — 1 — — — — 3 — —
Insider Ownership 2.17%

Capital & Financial Ratios $m

Market Cap 5,390.00
Revenue 2,146.00
Net Income 274.00
Free Cash Flow 386.00
Net Debt 533.00
Current Ratio 1.59 (at or above 1.5: strong)
Debt/Equity 4.08 (above 2: weak)
P/E ratio 20.52
Fwd P/E 16.40
P/S ratio 2.57
P/B ratio 19.44 (above 6: high)
Past 5Y EPS Growth 21.16% (at or above 15%: strong)
This Y EPS Growth 14.51%
Next Y EPS Growth 9.45%
Next Y revenue growth 5.11%
Next 5Y EPS Growth 10.93%

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years
EV/Sales is 2.8×, against a ten-year median of 2.5×; over the ten years it ranged from 1.2× in 2022 to 3.7× in 2019.
P/E against its own 10 years 46.59%
10-year low 10-year high
P/S against its own 10 years 75.32%
10-year low 10-year high
P/B against its own 10 years 50.67%
10-year low 10-year high
EV/Sales against its own 10 years 71.46%
10-year low 10-year high
EV/FCF against its own 10 years 17.31%
10-year low 10-year high

Dividends

Payout Ratio —
Annual Dividend Rate —
Annual Dividend Yield —
total individual payouts
2024 Powerpack
2023 Powerpack
2022 Powerpack
2021 Powerpack
2020 Powerpack
2019 Powerpack
2018 Powerpack
special payouts not included in total or ratios

Assets vs Liabilities $m

2023 2024 2025 Q'26
Cash 325 436 566 627
Receivables 6 10 10 11
Inventory — — — —
Other — — 4 9
363 488 624 692
2023 2024 2025 Q'26
Payables 76 71 89 118
ST’ Debt 17 29 29 29
Other 136 146 150 140
331 369 402 435

Compound Annual Growth %

10y 5y 3y
Sales — 7.26% 7.99%
Cash Flow — 14.98% 43.09%
Earnings — 17.89% 53.14%
Book Value — 0.00% 58.31%

Revenue $m

Mar Jun Sep Dec Year
’26 451 645 — — —
’25 426 617 618 432 2,093
’24 378 542 540 383 1,843
’23 367 523 524 366 1,780
’22 351 487 484 340 1,662
’21 329 462 471 340 1,602
’20 294 417 440 323 1,474
Fiscal quarters ending in the months shown.

Operating Cash Flow $m

Mar Jun Sep Dec Year
’26 119 126 — — —
’25 124 127 64 101 416
’24 84 103 25 58 270
’23 60 52 27 63 202
’22 47 47 (14) 62 142
’21 52 67 23 43 185
’20 60 80 14 53 207
Fiscal quarters ending in the months shown.

Free Cash Flow $m

Mar Jun Sep Dec Year
’26 113 120 — — —
’25 117 120 58 95 390
’24 74 91 16 50 231
’23 52 45 19 54 170
’22 38 37 (25) 52 102
’21 45 59 15 35 154
’20 52 70 6 47 175
Fiscal quarters ending in the months shown.

EPS $

Mar Jun Sep Dec Year
’26 0.57 1.76 — — —
’25 0.49 1.48 1.42 0.02 3.42
’24 0.43 1.18 1.30 0.12 3.01
’23 0.27 0.85 0.89 0.11 2.12
’22 0.02 0.40 0.34 0.10 0.87
’21 0.06 0.47 0.89 0.08 1.50
’20 0.15 0.57 0.57 0.01 1.31
Fiscal quarters ending in the months shown.

Target Price Range

Analyst price targets

Recommendation Rating

2
1Buy 2 3Hold 4 5Sell

Ten years at a glance Fiscal years to December

Group Line 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 Trend 2026e 2027e 2028e
Price, $
Price, $ Low — — 20.66 24.37 30.06 32.06 19.06 20.56 29.41 35.61

Analyst estimates 2026–2028

Powerpack
High — — 49.92 53.30 51.67 58.94 39.01 38.97 60.42 70.14
People
People Employees — 2,700 2,200 2,300 2,190 2,081 1,712 1,716 2,120 2,034
Revenue/emp, $m 0.00 0.43 0.57 0.59 0.67 0.77 0.97 1.04 0.87 1.03
Income, $m
Income, $m Revenue 1,020 1,157 1,258 1,365 1,474 1,602 1,662 1,780 1,843 2,093
Gross margin, % 48.43 49.09 45.47 49.67 48.58 48.94 42.72 49.72 53.77 55.28
EBT 196 220 166 204 149 168 93 229 309 338
EBT margin, % 19.22 19.01 13.20 14.95 10.11 10.49 5.60 12.87 16.77 16.15
Net income 124 160 125 153 112 128 71 171 235 255
Depreciation 14 17 21 24 34 35 48 37 39 89
Per share, $
Per share, $ Revenue 12.07 13.69 14.89 16.12 17.30 18.82 20.32 22.11 23.94 28.63
Earnings 1.47 1.89 1.47 1.81 1.32 1.51 0.87 2.13 3.05 3.48
Cash flow 1.83 2.30 2.24 2.36 2.43 2.17 1.74 2.51 3.51 5.69
Capex (0.13) (0.18) (0.32) (0.26) (0.38) (0.36) (0.49) (0.40) (0.51) (0.36)
Free cash flow 1.70 2.12 1.92 2.10 2.05 1.81 1.25 2.11 3.00 5.34
Book value 0.00 7.82 (4.07) (2.11) (0.72) 0.02 0.75 1.69 3.10 3.31
Shares, m 85 85 85 85 85 85 82 81 77 73
Valuation, ×
Valuation, × P/E 72.41 72.41 18.15 26.34 38.56 24.43 24.77 15.93 17.98 16.58
P/S 0.00 0.00 1.79 2.94 2.90 1.95 1.05 1.54 2.28 2.01
P/B 0.00 0.00 0.00 0.00 0.00 1,039.64 28.56 20.04 17.61 17.43
EV/Sales 0.00 0.00 2.33 3.34 3.16 2.17 1.24 1.69 2.70 2.30
EV/FCF 8.93 8.93 18.07 25.63 26.61 22.61 20.19 17.73 21.53 12.37
Cash, $m
Cash, $m Operating cash flow 155 194 189 200 207 185 142 202 270 416
Capex (11) (15) (27) (22) (32) (31) (40) (32) (39) (26)
Free cash flow 144 179 162 178 175 154 102 170 231 390
Balance, $m
Balance, $m Working capital — 36 (15) 97 223 (83) (34) 32 119 222
Total debt — 9 984 980 975 625 609 594 1,199 1,173
Net debt — (298) 679 545 378 363 317 269 763 607
Shareholders’ equity — 661 (344) (179) (61) 2 61 136 239 242
Returns, %
Returns, % ROA 17.51 22.60 10.18 13.36 8.44 10.35 6.60 15.75 14.71 12.00
ROIC 0.00 38.05 30.97 34.84 29.38 33.73 15.54 35.03 19.46 24.88
ROE 0.00 100.95 78.62 (58.62) (93.33) (441.38) 221.88 172.73 125.00 106.03
Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Frontdoor Inc. vs peers in Personal Services (Q) = latest quarter vs a year earlier

Company Market cap P/E Fwd P/E Revenue growth (Q) EPS growth (Q) FCF growth (Q) Gross margin (Q) EBIT margin (Q) Compare
ROL Rollins, Inc. $16.3B 30.4× 38.7× +7.91% (above 0%: growing) +3.45% (above 0%: growing) −2.08% (below 0%: shrinking) 52.84% 18.67% Compare
SCI Service Corporation International $11.0B 21.0× 16.9× +3.55% (above 0%: growing) +4.60% (above 0%: growing) +71.36% (above 0%: growing) 24.79% 20.99% Compare
ANDG Andersen Group Inc. $6.7B — — +4.61% (above 0%: growing) n/m +517.12% (above 0%: growing) 20.26% (4.10%) Compare
HRB H&R Block, Inc. $5.9B 8.5× 7.1× +3.05% (above 0%: growing) +4.55% (above 0%: growing) −1.99% (below 0%: shrinking) 51.91% 32.91% Compare
FTDR Frontdoor Inc. $5.4B 20.5× 16.4× +4.54% (above 0%: growing) +19.21% (above 0%: growing) 0.00% 58.60% 29.46%
BFAM Bright Horizons Family Solutions Inc. $3.4B 22.3× 13.8× +6.51% (above 0%: growing) −17.71% (below 0%: shrinking) −34.04% (below 0%: shrinking) 24.25% 10.24% Compare
CSV Carriage Services, Inc. $573.8M 12.7× 10.9× +0.79% (above 0%: growing) +4.00% (above 0%: growing) −57.53% (below 0%: shrinking) 34.04% 23.27% Compare
MED MEDIFAST INC $134.8M — (loss-making) — (loss-making) −27.64% (below 0%: shrinking) n/m +115.31% (above 0%: growing) 69.90% (5.66%) Compare
RGS Regis Corporation $73.0M 10.5× — (loss-making) −7.28% (below 0%: shrinking) −96.38% (below 0%: shrinking) −42.31% (below 0%: shrinking) 100.00% 11.81% Compare
Median of peers $4.7B 16.9× 13.8× +3.30% +3.73% −2.03% 42.97% 15.24%

All 15 Personal Services stocks →

Frontdoor Inc. (FTDR) key facts

  • Strength: Frontdoor Inc.’s revenue for fiscal 2025 (year ended December 2025) was $2.1 billion, up 13.6% from fiscal 2024.
  • Frontdoor Inc. (FTDR) is a Personal Services company in the Consumer Cyclical sector, listed on Nasdaq.
  • As of October 16, 2026, FTDR traded at $79.00, a market capitalization of $5.4 billion.
  • Return on equity was 106.0% and debt-to-equity 4.08.
  • Its Piotroski F-score is 7 out of 9 and its Altman Z-score is 3.62 (safe zone) for fiscal 2025.

Source: company filings (standardised) and stockrow calculations.

Frontdoor Inc. (FTDR) Latest News

No news at this impact. Lower the threshold for more.
stockrow.com/FTDR · Data as of Jun 30, 2026 · For information only; not investment advice. · © 2026 stockrow.com