Frontdoor, Inc.

DB:3I5 Stock Report

Market Cap: €4.2b

Frontdoor Valuation

Is 3I5 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

4/6

Valuation Score 4/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 3I5 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Discounted Cash Flow
Simply Wall St
€105.65
Fair Value
47.9% undervalued intrinsic discount
4
Number of Analysts

Below Fair Value: 3I5 (€55) is trading below our estimate of fair value (€105.65)

Significantly Below Fair Value: 3I5 is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 3I5?

Key metric: As 3I5 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 3I5. This is calculated by dividing 3I5's market cap by their current earnings.
What is 3I5's PE Ratio?
PE Ratio18.9x
EarningsUS$234.00m
Market CapUS$4.39b

Price to Earnings Ratio vs Peers

How does 3I5's PE Ratio compare to its peers?

The above table shows the PE ratio for 3I5 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average19x
TUI1 TUI
8x16.5%€4.0b
TIMA ZEAL Network
21.8x-12.2%€1.0b
HRB H&R Block
12.4x5.0%US$7.2b
MCW Mister Car Wash
34.1x21.4%US$2.4b
3I5 Frontdoor
18.8x4.4%€4.4b

Price-To-Earnings vs Peers: 3I5 is good value based on its Price-To-Earnings Ratio (18.9x) compared to the peer average (19x).

Price to Earnings Ratio vs Industry

How does 3I5's PE Ratio compare vs other companies in the European Consumer Services Industry?

0 CompaniesPrice / EarningsEstimated GrowthMarket Cap
3I5 18.9xIndustry Avg. 18.3xNo. of Companies7PE01632486480+
0 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: 3I5 is expensive based on its Price-To-Earnings Ratio (18.9x) compared to the Global Consumer Services industry average (18.3x).

Price to Earnings Ratio vs Fair Ratio

What is 3I5's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

3I5 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio18.9x
Fair PE Ratio24.2x

Price-To-Earnings vs Fair Ratio: 3I5 is good value based on its Price-To-Earnings Ratio (18.9x) compared to the estimated Fair Price-To-Earnings Ratio (24.2x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 3I5 forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current€55.00
€54.91
-0.2%
12.1%€63.45€44.90n/a4
Jan ’26€53.00
€51.49
-2.9%
12.1%€59.49€42.10n/a4
Dec ’25€55.00
€51.49
-6.4%
12.1%€59.49€42.10n/a4
Nov ’25€45.40
€46.20
+1.8%
11.8%€51.23€37.51n/a4
Oct ’25€42.80
€46.20
+7.9%
11.8%€51.23€37.51n/a4
Sep ’25€42.60
€46.20
+8.5%
11.8%€51.23€37.51n/a4
Aug ’25€36.20
€42.63
+17.8%
18.4%€51.90€30.58n/a4
Jul ’25€31.00
€38.27
+23.5%
11.3%€41.80€30.65n/a5
Jun ’25€31.80
€38.27
+20.3%
11.3%€41.80€30.65n/a5
May ’25€28.80
€36.91
+28.2%
13.8%€42.05€28.97n/a6
Apr ’25€29.80
€37.19
+24.8%
14.2%€41.63€28.68n/a5
Mar ’25€28.60
€37.19
+30.0%
14.2%€41.63€28.68n/a5
Feb ’25€30.00
€38.18
+27.3%
10.2%€41.31€31.21n/a5
Jan ’25€31.60
€38.24
+21.0%
13.0%€41.97€28.91€53.005
Dec ’24€31.00
€38.24
+23.3%
13.0%€41.97€28.91€55.005
Nov ’24€27.00
€38.61
+43.0%
14.0%€42.58€28.39€45.405
Oct ’24€28.60
€36.37
+27.2%
13.3%€41.13€27.42€42.805
Sep ’24€29.40
€36.37
+23.7%
13.3%€41.13€27.42€42.605
Aug ’24€31.40
€30.10
-4.2%
15.7%€34.66€20.98€36.205
Jul ’24€28.60
€29.03
+1.5%
16.2%€34.48€20.87€31.005
Jun ’24€28.60
€29.03
+1.5%
16.2%€34.48€20.87€31.805
May ’24€24.60
€28.10
+14.2%
12.8%€31.84€21.54€28.805
Apr ’24€24.60
€28.10
+14.2%
12.8%€31.84€21.54€29.805
Mar ’24€25.80
€26.90
+4.3%
15.7%€34.13€21.08€28.605
Feb ’24€24.60
€26.90
+9.3%
15.7%€34.13€21.08€30.005
Jan ’24€19.30
€26.90
+39.4%
15.7%€34.13€21.08€31.605
Analyst Price Target
Consensus Narrative from 4 Analysts
€52.93
Fair Value
3.9% overvalued intrinsic discount
4
Number of Analysts

Analyst Forecast: Target price is lower than the current share price.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2025/01/24 23:37
End of Day Share Price 2025/01/24 00:00
Earnings2024/09/30
Annual Earnings2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Frontdoor, Inc. is covered by 15 analysts. 6 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Ishan MajumdarBaptista Research
James ClementBuckingham Research Group Inc.
Kevin McVeighCredit Suisse