GoDaddy Inc. Financial Ratios — GDDY Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	61	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-18.43	-6.41	-4.43	-2.24	-0.45	2.86	1.3	2.21	-7.78	3.5	4.89	18.91	11.86	10.76
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.35	23.92	- -	- -	68.9
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.71	12.93	- -	- -	22.15
Gross Margin (%)	58.57	52.76	58.09	62.63	64.79	64.4	65.25	66.4	65.64	65.07	64.04	63.72	63.01	63.88	63.61
EBITDA Margin (%)	-25.63	-7.01	0.77	6.55	7.95	10.7	17.74	14.98	14.09	-4.71	15.24	17.33	19.03	23.36	25.35
Operating Margin (%)	-31.33	-22.23	-11.66	-4.46	-1.93	2.03	8.52	6.18	7.07	-10.82	10.01	12.58	15	20.4	22.99
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	28.51	39.71	-5.98	14.27	- -	148.44	48.15	75.98	92.35	54.38
Pretax Margin (%)	-31.37	-30.66	-17.78	-10.53	-7.5	-1.16	4.79	2.74	4.23	-14.94	6.65	8.71	9.49	16.74	20.6
Profit Margin (%)	-31.34	-30.63	-17.68	-10.33	-4.7	-0.89	6.11	2.9	4.58	-14.93	6.35	8.61	32.32	20.49	17.67
Net Income to Common Margin (%)	-31.34	-30.63	-17.68	-10.33	-4.7	-0.89	6.11	2.9	4.58	-14.93	6.35	8.61	32.32	20.49	17.67
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.26	1.01	- -	- -	14.22
Dvd Payout Ratio (%)	- -	- -	- -	-243.55	-0.48	-68.86	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	61	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	989	1,085	1,421	1,056	1,047	2,428	2,411	2,628	3,323	4,062	3,981	3,936	3,895	3,863
ST Debt	- -	2	2	11	16	11	17	17	58	66	61	52	47	39	35
LT Debt	- -	988	1,084	1,410	1,040	1,036	2,411	2,394	2,570	3,257	4,001	3,929	3,889	3,856	3,827
Total Debt/EBITDA	- -	-15.49	124.76	15.64	8.26	5.29	6.13	6.05	6.24	-21.27	6.99	5.61	4.86	3.65	3.08
Net Debt/EBITDA	- -	-14.56	113.8	14.04	5.45	2.4	4.66	3.71	3.16	-15.04	4.52	4.31	4.15	2.53	2.15
Total Debt/EBIT	- -	-4.89	-8.23	-22.96	-34.06	27.84	12.77	14.66	12.44	-9.26	10.64	7.74	6.17	4.17	3.39
Net Debt/EBIT	- -	-4.59	-7.51	-20.61	-22.45	12.6	9.7	8.99	6.31	-6.55	6.88	5.94	5.26	2.9	2.37
EBITDA to Interest Expense	-74.67	-0.81	0.12	1.07	1.85	3.46	4.77	4.05	4.57	-1.71	4.61	4.85	4.52	6.75	8.31
EBITDA-CapEx/Interest Expense	-98.75	-1.37	-0.61	0.27	0.7	2.36	3.14	3.07	3.57	-2.6	2.6	4.44	4.09	6.58	8.15
EBIT to Interest Expense	-91.27	-2.56	-1.86	-0.73	-0.45	0.66	2.29	1.67	2.29	-3.93	3.03	3.52	3.57	5.89	7.54
Interest Expense	3	79	71	85	69	57	83	98	92	91	126	146	179	158	151
Common Equity/Total Assets	- -	-10.99	-16.57	- -	-0.91	-1.28	1.53	2.71	-2.43	-18.51	-19.88	-34.74	-30.68	-24.92	-34.71
Long-Term Debt/Equity (%)	- -	97.44	133.41	343.66	152.69	145.02	441.13	290.38	328.56	- -	4,808.77	- -	6,251.93	557.12	1,779.27
Long-Term Debt/Capital (%)	- -	150.42	196.03	99.23	81.29	90.08	93.61	91.82	103.43	152.69	154.53	251.72	240.77	209.27	356.58
Long-Term Debt/Total Assets (%)	- -	32.63	33.73	43.25	29.72	27.35	42.01	39.36	40.78	50.63	53.94	56.35	51.4	46.82	47.63
Total Debt/Equity (%)	- -	97.59	133.59	346.35	155.07	146.54	444.19	292.4	335.97	-28,157.63	4,882.09	-1,208.9	6,327.49	562.74	1,795.72
Total Debt/Capital (%)	- -	150.65	196.3	100	82.55	91.02	94.26	92.45	105.76	155.77	156.89	255.02	243.68	211.38	359.88
Total Debt/Total Assets (%)	- -	32.68	33.78	43.59	30.18	27.64	42.3	39.63	41.7	51.65	54.76	57.09	52.03	47.29	48.07
Net Debt to Equity	- -	91.73	121.85	310.87	102.2	66.31	337.57	179.31	170.36	-19,908.47	3,156.97	-928.36	5,398.07	390.98	1,254.95
Net Debt/Capital (%)	- -	155.69	216.39	99.49	74.74	81.14	92.58	88.25	93.73	171.75	197	388.45	290.37	359.12	-35,518.42
EBITDA	-221	-64	9	91	128	198	396	399	421	-156	581	709	810	1,068	1,255
EBITDA-CapEx	-292	-108	-43	23	48	135	261	302	329	-238	328	649	732	1,042	1,231
Operating Income (Loss)	-270	-203	-132	-62	-31	38	190	164	211	-359	382	514	638	933	1,138

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	0.09	0.11	0.15	0.32	0.45	0.33	0.5	0.54	0.33	0.52	0.31	0.19	0.4	0.36
Current Ratio	- -	0.49	0.47	0.47	0.62	0.74	0.59	0.76	0.79	0.56	0.78	0.64	0.47	0.72	0.61
Quick Ratio	- -	0.1	0.12	0.15	0.32	0.46	0.34	0.52	0.56	0.35	0.54	0.34	0.21	0.44	0.39
CFO/Avg Current Liab	- -	0.31	0.2	0.2	0.25	0.33	0.31	0.3	0.37	0.35	0.35	0.4	0.41	0.48	0.56
Common Equity/Total Assets	- -	-10.99	-16.57	- -	-0.91	-1.28	1.53	2.71	-2.43	-18.51	-19.88	-34.74	-30.68	-24.92	-34.71
Long-Term Debt/Equity (%)	- -	97.44	133.41	343.66	152.69	145.02	441.13	290.38	328.56	- -	4,808.77	- -	6,251.93	557.12	1,779.27
Long-Term Debt/Capital (%)	- -	150.42	196.03	99.23	81.29	90.08	93.61	91.82	103.43	152.69	154.53	251.72	240.77	209.27	356.58
Long-Term Debt/Total Assets (%)	- -	32.63	33.73	43.25	29.72	27.35	42.01	39.36	40.78	50.63	53.94	56.35	51.4	46.82	47.63
Total Debt/Equity (%)	- -	97.59	133.59	346.35	155.07	146.54	444.19	292.4	335.97	-28,157.63	4,882.09	-1,208.9	6,327.49	562.74	1,795.72
Total Debt/Capital (%)	- -	150.65	196.3	100	82.55	91.02	94.26	92.45	105.76	155.77	156.89	255.02	243.68	211.38	359.88
Total Debt/Total Assets (%)	- -	32.68	33.78	43.59	30.18	27.64	42.3	39.63	41.7	51.65	54.76	57.09	52.03	47.29	48.07
CFO/Total Liabilities	- -	5.27	6.39	6.34	9.2	12.58	9.16	10.64	13.11	11.86	11.31	13.42	13.96	17.07	20.45
CFO/CapEx	2.08	2.4	2.94	2.66	3.27	6.15	3.52	5.77	7.84	9.38	3.28	16.3	13.53	48.41	66.92
Altman's Z-Score	- -	-0.98	-0.79	0.67	1.27	1.66	1.97	2.66	2.61	0.9	2.11	1.59	1.75	3.28	2.32

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	749.1	293.14	315.91	387.3	288.73	169.08	118.75	105.59	92.13	72.4	66.15	62.24	54.54	56.84
Days Sales Outstanding	- -	0.49	1.25	1.16	0.94	1.26	2.16	3.07	3.46	3.96	5.04	5.52	5.86	6.69	6.42
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	42.32	21.37	18.54	15.87	13.01	12.79	14.75	15.34	18.79	20.15	13.74	11.28	14.38	24.16
Accounts Payable Turnover Days	- -	8.62	17.08	19.69	22.99	28.05	28.55	24.74	23.8	19.42	18.11	26.57	32.36	25.38	15.1
Cash Conversion Cycle	- -	-8.14	-15.84	-18.53	-22.05	-26.79	-26.39	-21.67	-20.34	-15.46	-13.07	-21.05	-26.49	-18.68	-8.68
Inventory to Cash Days	- -	0.49	1.25	1.16	0.94	1.26	2.16	3.07	3.46	3.96	5.04	5.52	5.86	6.69	6.42
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	1,881	2,790	5,469	10,186	11,779	13,988	14,249	11,881	15,743	27,879	17,135
- Cash & Cash Equivalents	- -	59	95	139	348	566	583	932	1,063	765	1,256	774	459	1,089	1,081
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	255	152	60	32	10	1	2	2	- -	- -	- -
+ Total Debt	- -	989	1,085	1,421	1,056	1,047	2,428	2,411	2,628	3,323	4,062	3,981	3,936	3,895	3,863
Enterprise Value	- -	927	987	1,279	2,840	3,416	7,362	11,678	13,331	16,547	17,056	15,090	19,180	30,684	19,917
Total Capital	- -	657	553	1,421	1,279	1,150	2,575	2,608	2,484	2,133	2,589	1,561	1,615	1,842	1,073
Total Debt/Capital (%)	- -	150.65	196.3	100	82.55	91.02	94.26	92.45	105.76	155.77	156.89	255.02	243.68	211.38	359.88
Total Debt / EV	- -	1.07	1.1	1.11	0.37	0.31	0.33	0.21	0.2	0.2	0.24	0.26	0.21	0.13	0.19
EV/Sales	- -	1.02	0.87	0.92	1.77	1.85	3.3	4.39	4.46	4.99	4.47	3.69	4.51	6.71	4.02
EV/EBITDA	- -	- -	113.43	14.07	22.22	17.28	18.6	29.3	31.66	- -	29.34	21.28	23.69	28.73	15.87
EV/EBIT	- -	- -	- -	- -	- -	90.85	38.73	70.99	63.09	- -	44.67	29.33	30.05	32.89	17.5
EV/Cash Flow to Firm	- -	5.01	4.41	4.85	8.65	7.68	12.84	17.42	16.17	19.34	17.96	13.42	11.57	20.71	11.52
EV/Free Cash Flow to Firm	- -	4.04	3.58	3.86	6.97	6.73	10.39	15.22	14.54	17.66	14.18	12.74	11.06	20.35	11.36
Diluted Market Cap	- -	- -	- -	- -	1,881	2,790	8,902	11,900	12,342	13,988	14,520	12,080	16,078	28,675	17,448
Diluted Enterprise Value	- -	930	990	1,282	2,844	3,422	10,807	13,411	13,917	16,547	17,328	15,290	19,555	31,481	20,230
EV per Share	- -	7.35	7.68	21.03	48.4	42.79	67.68	75.23	76.86	98.12	101.58	95.03	129.34	217.23	144.22
TTM Sales	863	911	1,131	1,387	1,607	1,848	2,232	2,660	2,988	3,317	3,816	4,091	4,254	4,573	4,951
TTM EBITDA	-221	-64	9	91	128	198	396	399	421	-156	581	709	810	1,068	1,255
TTM Operating Income	-270	-203	-132	-62	-31	38	190	164	211	-359	382	514	638	933	1,138
TTM Cash Flow to Firm	151	185	224	264	328	445	573	670	824	856	950	1,125	1,657	1,481	1,729
TTM Free Cash Flow to Firm	223	229	276	332	408	508	708	767	917	937	1,203	1,185	1,735	1,508	1,753

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	5.56	6.21	14.57	18.12	15.13	16.53	13.41	11.62	14.29	21.82	10.75
EV/EBIT	- -	- -	- -	- -	- -	90.85	38.73	70.99	63.09	- -	44.67	29.33	30.05	32.89	17.5
Enterprise Value	- -	927	987	1,279	2,840	3,416	7,362	11,678	13,331	16,547	17,056	15,090	19,180	30,684	19,917
Low Price	- -	- -	- -	- -	20	23.88	34.4	48.28	59.82	40.25	65.7	64.65	67.44	99.9	121.94
EV/Sales	- -	1.02	0.87	0.92	1.77	1.85	3.3	4.39	4.46	4.99	4.47	3.69	4.51	6.71	4.02
EV/EBITDA	- -	- -	113.43	14.07	22.22	17.28	18.6	29.3	31.66	- -	29.34	21.28	23.69	28.73	15.87
Price/Earnings	- -	- -	- -	- -	- -	- -	40.1	132.12	85.98	- -	58.81	33.73	11.45	29.76	19.58
Price/Earnings Average	- -	- -	- -	- -	-21.61	-155.33	33.27	136.62	88.46	-24.88	54.19	34.41	8.48	21.88	25.71
Price/Earnings High	- -	- -	- -	- -	-27.44	-180.96	40.95	171.08	104.19	-31.27	64.96	39.82	11.63	31.83	34.09
Price/Earnings Low	- -	- -	- -	- -	-15.52	-115.54	27.43	97.21	75.73	-13.71	45.53	29.15	7.27	15.06	19.25
Price/Book Value	- -	- -	- -	- -	-58.79	-57.53	62.29	61.74	-76.84	-11.75	-9.66	-4.9	-6.78	-13.58	-6.14
Price/Book Value Average	- -	- -	- -	- -	-51.06	-52.85	51.68	63.84	-79.05	-10.34	-8.9	-5	-5.02	-9.99	-8.06
Price/Book Value High	- -	- -	- -	- -	-64.82	-61.56	63.62	79.94	-93.11	-13	-10.68	-5.79	-6.89	-14.53	-10.69
Price/Book Value Low	- -	- -	- -	- -	-36.67	-39.31	42.62	45.42	-67.68	-5.7	-7.48	-4.24	-4.31	-6.88	-6.04
Price/Tangible Book Value	- -	- -	- -	- -	-1.1	-1.62	-1.5	-3.05	-3.58	-3.08	-2.94	-2.32	-3.37	-7.18	-3.89
Price/Tangible Book Value Average	- -	- -	- -	- -	-0.95	-1.49	-1.25	-3.16	-3.68	-2.71	-2.71	-2.37	-2.5	-5.28	-5.11
Price/Tangible Book Value High	- -	- -	- -	- -	-1.21	-1.74	-1.53	-3.96	-4.34	-3.41	-3.25	-2.74	-3.43	-7.68	-6.77
Price/Tangible Book Value Low	- -	- -	- -	- -	-0.68	-1.11	-1.03	-2.25	-3.15	-1.49	-2.28	-2.01	-2.14	-3.63	-3.82
Price/Sales	- -	- -	- -	- -	1.17	1.51	2.45	3.83	3.94	4.22	3.73	2.9	3.7	6.1	3.46
Price/Sales Average	- -	- -	- -	- -	1.02	1.39	2.03	3.96	4.06	3.71	3.44	2.96	2.74	4.48	4.54
Price/Sales High	- -	- -	- -	- -	1.29	1.62	2.5	4.96	4.78	4.67	4.13	3.43	3.76	6.52	6.02
Price/Sales Low	- -	- -	- -	- -	0.73	1.03	1.68	2.82	3.47	2.05	2.89	2.51	2.35	3.09	3.4
Price/Cash Flow	- -	- -	- -	- -	7.26	7.22	11.5	18.2	16.28	18.29	17.18	12.13	15.03	21.65	10.71
Price/Cash Flow Average	- -	- -	- -	- -	6.3	6.63	9.54	18.82	16.75	16.11	15.83	12.37	11.12	15.92	14.06
Price/Cash Flow High	- -	- -	- -	- -	8	7.73	11.74	23.56	19.73	20.25	18.98	14.31	15.26	23.16	18.65
Price/Cash Flow Low	- -	- -	- -	- -	4.53	4.93	7.87	13.39	14.34	8.88	13.3	10.48	9.55	10.96	10.53
Price/Free Cash Flow Average	- -	- -	- -	- -	4.83	5.7	12.09	18.74	15.57	14.56	12.36	11.85	10.58	16.05	14.11
Price/Free Cash Flow High	- -	- -	- -	- -	6.13	6.65	14.88	23.46	18.33	18.3	14.82	13.71	14.52	23.34	18.71
Price/Free Cash Flow Low	- -	- -	- -	- -	3.47	4.24	9.97	13.33	13.33	8.02	10.38	10.04	9.08	11.04	10.56
EV/Sales Average	- -	1.02	0.88	0.92	1.62	1.73	2.89	4.53	4.58	4.48	4.18	3.75	3.56	5.1	5.11
EV/Sales High	- -	1.02	0.88	0.92	1.89	1.96	3.36	5.53	5.3	5.44	4.86	4.21	4.58	7.13	6.59
EV/Sales Low	- -	1.02	0.88	0.92	1.33	1.37	2.53	3.39	4	2.82	3.63	3.29	3.17	3.7	3.96
EV/EBITDA Average	- -	-14.56	113.8	14.11	20.32	16.16	16.27	30.21	32.53	-95.23	27.41	21.62	18.69	21.82	20.14
EV/EBITDA High	- -	-14.56	113.8	14.11	23.77	18.3	18.92	36.88	37.64	-115.5	31.9	24.3	24.05	30.54	25.99
EV/EBITDA Low	- -	-14.56	113.8	14.11	16.72	12.84	14.26	22.59	28.38	-59.83	23.8	19	16.65	15.84	15.63
EV/EBIT Average	- -	-4.59	-7.51	-20.72	-83.78	84.98	33.89	73.21	64.81	-41.44	41.74	29.79	23.71	24.98	22.2
EV/EBIT High	- -	-4.59	-7.51	-20.72	-97.98	96.22	39.4	89.36	75	-50.27	48.58	33.5	30.5	34.97	28.65
EV/EBIT Low	- -	-4.59	-7.51	-20.72	-68.93	67.52	29.7	54.74	56.55	-26.04	36.25	26.19	21.12	18.13	17.24
Last Price	- -	- -	- -	- -	32.06	34.95	50.28	65.62	67.92	82.95	84.86	74.82	106.16	197.37	124.08
High Price	- -	- -	- -	- -	35.35	37.4	51.35	84.97	82.3	91.81	93.74	88.32	107.82	211.11	216
Enterprise Value Average	- -	930	990	1,282	2,597	3,195	6,443	12,043	13,694	14,874	15,937	15,328	15,130	23,308	25,277
Enterprise Value High	- -	930	990	1,282	3,037	3,618	7,491	14,700	15,848	18,041	18,548	17,234	19,466	32,625	32,611
Enterprise Value Low	- -	930	990	1,282	2,137	2,539	5,647	9,005	11,950	9,346	13,839	13,475	13,477	16,917	19,622

Shares Outstanding	- -	61	61	61	67	89	133	169	173	169	167	154	142	141	135
Diluted Weighted Avg Shares	129	126	129	61	59	80	177	181	182	169	171	161	151	145	141
Basic Weighted Avg Shares	129	126	129	61	59	80	109	155	173	169	168	159	148	141	138
Revenue per Share	6.71	7.22	8.8	22.81	27.39	23.15	20.52	17.14	17.23	19.67	22.73	25.77	28.69	32.38	35.85
EBITDA per Share	-1.72	-0.51	0.07	1.49	2.18	2.48	3.64	2.57	2.43	-0.93	3.46	4.47	5.46	7.56	9.09
Operating Income per Share	-2.1	-1.61	-1.03	-1.02	-0.53	0.47	1.75	1.06	1.22	-2.13	2.27	3.24	4.3	6.6	8.24
Basic EPS, GAAP	-2.1	-2.21	-1.55	-2.36	-1.29	-0.21	1.25	0.5	0.79	-2.94	1.44	2.22	9.27	6.63	6.34
Basic EPS from Cont Ops	-2.1	-2.21	-1.55	-2.36	-2.05	-0.27	1.16	0.53	0.8	-2.93	1.45	2.22	9.28	6.63	6.34
Diluted EPS, GAAP	-2.1	-2.21	-1.55	-2.36	-1.29	-0.21	0.77	0.43	0.75	-2.94	1.42	2.18	9.08	6.45	6.22
Diluted EPS from Cont Ops	-2.1	-2.21	-1.55	-2.36	-2.05	-0.27	0.71	0.45	0.76	-2.93	1.42	2.19	9.08	6.45	6.22
Dividend per Share	- -	- -	- -	5.74	0.01	0.24	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	1.15	0.84	1.19	2.97	4.42	4.84	4.37	3.61	4.17	4.53	4.94	6.17	7.06	9.12	11.58
Free Cash Flow per Basic Share	0.6	0.49	0.79	1.85	3.07	4.05	3.13	2.98	3.64	4.05	3.43	5.79	6.54	8.93	11.41
Cash & Equivalents per Share	- -	0.5	0.77	2.33	6.01	7.17	5.47	6.13	6.26	4.54	7.48	4.87	3.36	7.71	7.83
Book Value per Share	- -	-2.64	-4.14	- -	-0.55	-0.61	0.81	1.06	-0.88	-7.06	-8.78	-15.26	-15.65	-14.53	-20.2
Tangible Book Value per Share	- -	-10.85	-12.84	-32.89	-29.27	-21.55	-33.46	-21.48	-18.98	-26.93	-28.84	-32.23	-31.46	-27.49	-31.89

GoDaddy Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)