Frontier Developments PLC
LSE:FDEV

Watchlist Manager
Frontier Developments PLC Logo
Frontier Developments PLC
LSE:FDEV
Watchlist
Price: 481.5 GBX -1.13% Market Closed
Market Cap: 178m GBX
Section:
 

Relative Value

The Relative Value of one FDEV stock under the Base Case scenario is 309.99 GBX. Compared to the current market price of 481.5 GBX, Frontier Developments PLC is Overvalued by 36%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

FDEV Relative Value
Base Case
309.99 GBX
Overvaluation 36%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2.1
P/S
P/S
Price to Sales
2.1
vs History
47
vs Industry
55
Median 3Y
1.2
Median 5Y
2.1
Industry
1.5
Forward
2
More Details
11.6
P/E
P/E
Price to Earnings
11.6
vs History
46
vs Industry
43
Median 3Y
4.9
Median 5Y
10.8
Industry
17.2
Forward
20.8
More Details
4.6
P/OCF
P/OCF
Price to OCF
4.6
vs History
49
vs Industry
57
Median 3Y
3
Median 5Y
4.6
Industry
11
More Details
24.7
P/FCFE
P/FCFE
Price to FCFE
24.7
vs History
42
vs Industry
27
Median 3Y
12.8
Median 5Y
18.7
Industry
15.5
More Details
2
P/B
P/B
Price to Book Value
2
vs History
50
vs Industry
54
Median 3Y
1.4
Median 5Y
2.1
Industry
1.8
More Details
1.8
EV/S
EV/S
Enterprise Value to Sales
1.8
vs History
50
vs Industry
55
Median 3Y
1.1
Median 5Y
1.9
Industry
1.6
Forward
1.7
More Details
2.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
2.6
vs History
50
vs Industry
62
Median 3Y
1.6
Median 5Y
2.9
Industry
3.5
More Details
4.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
4.6
vs History
50
vs Industry
54
Median 3Y
3.4
Median 5Y
5
Industry
8.9
Forward
22.6
More Details
13.1
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
13.1
vs History
46
vs Industry
33
Median 3Y
8
Median 5Y
10.1
Industry
12.7
Forward
19.4
More Details
4
EV/OCF
EV/OCF
Enterprise Value to OCF
4
vs History
52
vs Industry
57
Median 3Y
2.8
Median 5Y
4.3
Industry
10.6
More Details
15.3
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
15.3
vs History
63
vs Industry
36
Median 3Y
11.3
Median 5Y
49.5
Industry
12.6
More Details
2.1
EV/IC
EV/IC
Enterprise Value to IC
2.1
vs History
49
vs Industry
48
Median 3Y
1.3
Median 5Y
2.1
Industry
1.4
More Details

Multiples Across Competitors

FDEV Competitors Multiples
Frontier Developments PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Frontier Developments PLC
LSE:FDEV
190.1m GBP 2.1 11.6 4.6 13.1
CN
NetEase Inc
NASDAQ:NTES
89.4B USD 5.6 17.3 13 13.8
JP
Nintendo Co Ltd
TSE:7974
13.4T JPY 7.7 36.3 34.9 36.8
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
SG
Sea Ltd
NYSE:SE
73.3B USD 3.5 51.6 40.4 40.4
US
Roblox Corp
NYSE:RBLX
61.7B USD 13.8 -63.7 -66.2 -53.5
US
Electronic Arts Inc
NASDAQ:EA
50.8B USD 7 57.4 32.7 40.9
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
45.2B USD 7.3 -11.3 52.6 -124.7
JP
Nexon Co Ltd
TSE:3659
3T JPY 7.1 26.9 18.4 20.2
JP
Konami Holdings Corp
TSE:9766
3T JPY 6.5 35.4 18.5 23.8
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
121.8B CNY 3.6 32.3 20.1 20.1
P/E Multiple
Earnings Growth PEG
UK
Frontier Developments PLC
LSE:FDEV
Average P/E: 33.7
11.6
-11%
N/A
CN
NetEase Inc
NASDAQ:NTES
17.3
17%
1
JP
Nintendo Co Ltd
TSE:7974
36.3
32%
1.1
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
SG
Sea Ltd
NYSE:SE
51.6
97%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -63.7 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
57.4
33%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -11.3 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
26.9
0%
N/A
JP
Konami Holdings Corp
TSE:9766
35.4
21%
1.7
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
32.3
94%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Frontier Developments PLC
LSE:FDEV
Average EV/EBITDA: 26
4.6
-14%
N/A
CN
NetEase Inc
NASDAQ:NTES
13
16%
0.8
JP
Nintendo Co Ltd
TSE:7974
34.9
37%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
SG
Sea Ltd
NYSE:SE
40.4
76%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -66.2 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.7
20%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
52.6
60%
0.9
JP
N
Nexon Co Ltd
TSE:3659
18.4
5%
3.7
JP
Konami Holdings Corp
TSE:9766
18.5
15%
1.2
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
20.1
54%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Frontier Developments PLC
LSE:FDEV
Average EV/EBIT: 26.5
13.1
-3%
N/A
CN
NetEase Inc
NASDAQ:NTES
13.8
16%
0.9
JP
Nintendo Co Ltd
TSE:7974
36.8
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
SG
Sea Ltd
NYSE:SE
40.4
88%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -53.5 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
40.9
24%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -124.7 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
20.2
N/A N/A
JP
Konami Holdings Corp
TSE:9766
23.8
N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
20.1
48%
0.4

See Also

Summary
FDEV intrinsic value, competitors valuation, and company profile.
DCF Valuation
FDEV stock valuation using Discount Cash Flow valuation method.
Relative Valuation
FDEV stock valuation using valuation multiples.
Wall Street Estimates
FDEV price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
FDEV stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 303,200+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.