GDRX - NASDAQ
GoodRx Holdings, Inc.
$2.81
-4.7%GoodRx Holdings, Inc., through its subsidiaries, offers information and tools that enable consumers to compare prices and save on their prescription drug purchases in the United States. The company operates a price comparison platform that provides consumers with curated, geographically relevant prescription pricing, and access to negotiated prices through GoodRx codes that are used to save money on prescriptions across the United States. It also offers other healthcare products and services, including subscriptions, pharma manufacturer solutions, and telehealth services. It serves pharmacy benefit managers that manage formularies and prescription transactions, including establishing pricing between consumers and pharmacies. The company was incorporated in 2015 and is headquartered in Santa Monica, California.
At a Glance
Live SnapshotGoodRx Holdings, Inc. Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $243.1M | $351.9M | $509.5M | $737.6M | $1.1B | $1.5B | $2.2B | $3.2B | $4.7B | $6.8B |
| Maintenance CapEx | -$1.0M | -$1.5M | -$2.1M | -$3.1M | -$4.5M | -$6.5M | -$9.4M | -$13.6M | -$19.7M | -$28.5M |
| Owner Earnings | $242.1M | $350.4M | $507.3M | $734.5M | $1.1B | $1.5B | $2.2B | $3.2B | $4.7B | $6.8B |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $224.1M | $300.4M | $402.7M | $539.9M | $723.7M | $970.1M | $1.3B | $1.7B | $2.3B | $3.1B |
Related Guides
Continue your GDRX research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.