Angi Inc. (ANGI) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-115.2%

-$1.06

vs $6.97 price

Levered DCF

-$0.37

After debt service

Piotroski score

6 / 9

Average

Altman Z-score

0.1

Distress zone

Rating

Overall 2 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	13.76×	23.06×	-31.52×	-90.38×	-708.46×	-13,195×	1,210×	1,071.33×
P/B	0.65×	0.78×	1.21×	11.1×	44.11×	65.16×	32.07×	6.31×
P/S	0.59×	0.7×	0.93×	6.59×	30.91×	56.48×	31.78×	7.32×
EV / EBITDA	6.23×	7.71×	16.18×	706.19×	10,697.47×	916.42×	298.94×	54.55×
Gross margin	90.8%	95.1%	95.4%	80.9%	83.0%	88.2%	96.5%	95.1%
Operating margin	7.6%	1.8%	-2.0%	-4.3%	-4.2%	-0.4%	2.9%	5.6%
Net margin	4.3%	3.0%	-3.0%	-7.3%	-4.4%	-0.4%	2.6%	6.8%
Current ratio	1.65×	2.14×	1.88×	1.72×	2.1×	4.18×	2.33×	2.36×
Debt / equity	0.55×	0.55×	0.59×	0.56×	0.53×	0.57×	0.2×	0.2×
Interest coverage	3.82×	1.09×	-1.32×	-3.76×	-2.89×	-0.45×	3.36×	5.5×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	4.7%	3.4%	-3.9%	-12.3%	-6.3%	-0.5%	2.7%	5.9%
Return on invested capital	3.7%	1.4%	-1.6%	-4.3%	-2.6%	-0.1%	2.2%	3.9%
Return on assets	2.6%	2.0%	-2.2%	-6.7%	-3.5%	-0.3%	1.8%	4.3%
Free cash flow yield	7.5%	12.7%	4.5%	-0.8%	-0.1%	0.2%	0.3%	2.1%
Earnings yield	7.3%	4.3%	-3.3%	-1.1%	-0.1%	-0.0%	0.1%	0.9%
Enterprise value	$810.3M	$994.3M	$1.5B	$11.9B	$50.2B	$82.8B	$42B	$8.2B
Net debt / EBITDA	1.59×	1.27×	2.71×	15.68×	36.62×	-0.94×	-0.94×	-0.51×
Cash conversion cycle (days)	-120	-105	-158	-18	-32	-54	-193	-115