Frontdoor, Inc. FTDR

Technology SIC 7340 - Services-To Dwellings & Other Buildings Nasdaq

Frontdoor is the leading provider of home warranties and new home builder warranties in the United States, as measured by revenue, and operates under the American Home Shield, HSA, OneGuard, Landmark and 2-10 HBW brands. Our customizable home warranties help customers protect and maintain their homes, typically their most valuable asset, from costly and unplanned breakdowns of essential home systems and appliances. Our home warranty customers frequently use our services, as we handle approximately 3.8 million home warranty service requests annually utilizing our nationwide network of approximately 17,000 qualified independent professional contractor firms in a wide range of trades and with diverse skills and capabilities. We provide our customers with a compelling value proposition by offering financial protection against unplanned and expensive home repairs, coupled with the convenience of having repairs guaranteed by us and completed by experienced professionals whose quality levels are regularly monitored. In addition to our home warranties, we continue to focus on and expand our non-warranty services, including our New HVAC upgrade program and Moen smart water shut-off value partnership program. We also offer new home builder warranty solutions, which deliver value to both builders and homeowners through a suite of builder warranty products and support services.

Last close 82.60 2026-09-04
Market cap $5.69B 2026-06-30 share count
52-week range 48.47 - 93.43

Valuation FY2025 figures against the last close

P/S2.7x
P/E24.2x
P/FCF14.6x
EV/EBITDA
Dividend yield
Diluted EPS3.42

Annual financial statements

Income statement

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Revenue $2.09B$1.84B$1.78B$1.66B$1.60B$1.47B$1.36B$1.26B$1.16B$1.02B
Cost of revenue $936.0M$852.0M$895.0M$952.0M$818.0M$758.0M$687.0M$686.0M$589.0M$526.0M
Gross profit $1.16B$991.0M$885.0M$710.0M$784.0M$716.0M$678.0M$572.0M$567.0M$494.0M
SG&A $669.0M$612.0M$581.0M$521.0M$511.0M$467.0M$392.0M$338.0M$312.0M$286.0M
Interest expense $79.0M$40.0M$40.0M$31.0M$39.0M$57.0M$62.0M$23.0M$1.0M
Pre-tax income $338.0M$309.0M$229.0M$93.0M$168.0M$149.0M$204.0M$166.0M$220.0M$196.0M
Income tax $84.0M$74.0M$57.0M$22.0M$39.0M$37.0M$51.0M$42.0M$60.0M$71.0M
Net income $255.0M$235.0M$171.0M$71.0M$128.0M$112.0M$153.0M$125.0M$160.0M$124.0M
EPS, basic 3.483.052.130.871.511.321.811.471.901.47
EPS, diluted 3.423.012.120.871.501.311.801.471.901.47
Shares, diluted (wtd. avg.) $74.5M$78.0M$80.9M$82.0M$85.5M$85.5M$84.9M$84.7M$84.5M$84.5M

Balance sheet

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Cash and equivalents $566.0M$421.0M$325.0M$292.0M$262.0M$597.0M$428.0M$296.0M$282.0M$168.0M
Short-term investments $0$15.0M$0$7.0M$9.0M$25.0M
Receivables $10.0M$10.0M$6.0M$5.0M$7.0M$5.0M$11.0M$12.0M$406.0M
Total current assets $624.0M$488.0M$363.0M$330.0M$295.0M$626.0M$461.0M$330.0M$741.0M
Property, plant and equipment $57.0M$73.0M$60.0M$66.0M$66.0M$60.0M$51.0M$47.0M$31.0M
Goodwill $959.0M$967.0M$503.0M$503.0M$512.0M$512.0M$501.0M$476.0M$476.0M$471.0M
Other intangibles $398.0M$448.0M$143.0M$148.0M$159.0M$170.0M$191.0M$158.0M$165.0M
Total assets $2.14B$2.11B$1.09B$1.08B$1.07B$1.41B$1.25B$1.04B$1.42B
Accounts payable $89.0M$71.0M$76.0M$80.0M$66.0M$55.0M$48.0M$41.0M$33.0M
Total current liabilities $402.0M$369.0M$331.0M$364.0M$378.0M$403.0M$364.0M$345.0M$705.0M
Long-term debt $1.17B$1.20B$593.0M$609.0M
Total liabilities $1.39B
Retained earnings $785.0M$530.0M$296.0M$124.0M$53.0M-$75.0M-$188.0M-$336.0M
Total equity $242.0M$239.0M$136.0M$61.0M$2.0M-$61.0M-$179.0M-$344.0M$661.0M$560.0M

Cash flow

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Operating cash flow $416.0M$270.0M$202.0M$142.0M$185.0M$207.0M$200.0M$189.0M$194.0M$155.0M
Depreciation and amortisation $36.0M$35.0M$32.0M$27.0M$24.0M$22.0M$18.0M$12.0M$9.0M$8.0M
Stock-based compensation $34.0M$26.0M$26.0M$22.0M$25.0M$17.0M$9.0M$4.0M$4.0M$4.0M
Capital expenditure $26.0M$39.0M$32.0M$40.0M$31.0M$32.0M$22.0M$27.0M$15.0M$11.0M
Investing cash flow $31.0M-$622.0M-$32.0M-$35.0M-$31.0M-$31.0M-$61.0M-$10.0M-$11.0M-$55.0M
Financing cash flow -$302.0M$447.0M-$137.0M-$77.0M-$489.0M-$7.0M-$7.0M-$165.0M-$68.0M-$88.0M
Dividends paid $137.0M$63.0M$87.0M
Buybacks $283.0M$161.0M$121.0M$59.0M$103.0M

Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001193125-26-076548.

Others in SIC 7340

TickerCompanyMarket capP/ERevenue growth
ABNB Airbnb, Inc. $107.71B 10.3%
APG APi Group Corp $17.30B 12.7%
ROL ROLLINS INC $17.25B 32.9x 11.0%
ABM ABM INDUSTRIES INC /DE/ $2.76B 18.2x 4.6%
ARAI Arrive AI Inc. $12.4M
PMEC Primech Holdings Ltd 2.5%