Frontier Developments PLC
LSE:FDEV

Watchlist Manager
Frontier Developments PLC Logo
Frontier Developments PLC
LSE:FDEV
Watchlist
Price: 219.5 GBX 2.33% Market Closed
Market Cap: 84.7m GBX
Have any thoughts about
Frontier Developments PLC?
Write Note

Relative Value

The Relative Value of one FDEV stock under the Base Case scenario is 363.59 GBX. Compared to the current market price of 219.5 GBX, Frontier Developments PLC is Undervalued by 40%.

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
363.59 GBX
Undervaluation 40%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
57
Median 3Y
1.6
Median 5Y
4.8
Industry
1.5
Forward
1
vs History
vs Industry
42
Median 3Y
9.6
Median 5Y
41.9
Industry
17.3
Forward
924.9
vs History
80
vs Industry
49
Median 3Y
4.3
Median 5Y
13.2
Industry
11.4
vs History
vs Industry
32
Median 3Y
7.4
Median 5Y
25.9
Industry
15.9
vs History
85
vs Industry
44
Median 3Y
1.6
Median 5Y
4.6
Industry
1.7
vs History
85
vs Industry
54
Median 3Y
1.4
Median 5Y
4.6
Industry
1.5
Forward
0.9
vs History
85
vs Industry
61
Median 3Y
2.2
Median 5Y
7.1
Industry
3.3
vs History
85
vs Industry
48
Median 3Y
4.1
Median 5Y
13
Industry
8.7
Forward
2.7
vs History
vs Industry
38
Median 3Y
8.7
Median 5Y
44.1
Industry
12
Forward
-25.4
vs History
80
vs Industry
48
Median 3Y
4
Median 5Y
12.8
Industry
10.5
vs History
50
vs Industry
37
Median 3Y
66.4
Median 5Y
68.5
Industry
13.2
vs History
85
vs Industry
42
Median 3Y
1.5
Median 5Y
4.8
Industry
1.4

Multiples Across Competitors

FDEV Competitors Multiples
Frontier Developments PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Frontier Developments PLC
LSE:FDEV
86.7m GBP 1 -4 2.9 -7.6
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
SG
Sea Ltd
NYSE:SE
64.9B USD 4.2 667.4 84.5 208.8
JP
Nintendo Co Ltd
TSE:7974
9.5T JPY 6.8 29 19.5 20.2
CN
NetEase Inc
NASDAQ:NTES
56.5B USD 3.9 14.9 9.6 10.4
US
Electronic Arts Inc
NASDAQ:EA
43.8B USD 5.9 41.9 22 28.2
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
33B USD 6.1 -9.1 57.6 -71.9
US
Roblox Corp
NYSE:RBLX
32.6B USD 9.7 -31.4 -33.2 -26.7
JP
Konami Holdings Corp
TSE:9766
2T JPY 5.3 30.6 15.8 20.1
JP
Nexon Co Ltd
TSE:3659
1.8T JPY 4 29.9 8.9 9.5
KR
Krafton Inc
KRX:259960
14T KRW 5.9 15.7 9.7 10.8
EV/EBIT Multiple
EBIT Growth
UK
Frontier Developments PLC
LSE:FDEV
Average EV/EBIT: 42.1
Negative Multiple: -7.6
N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
153%
SG
Sea Ltd
NYSE:SE
208.8
506%
JP
Nintendo Co Ltd
TSE:7974
20.2
N/A
CN
NetEase Inc
NASDAQ:NTES
10.4
37%
US
Electronic Arts Inc
NASDAQ:EA
28.2
85%
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -71.9 N/A
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -26.7 N/A
JP
Konami Holdings Corp
TSE:9766
20.1
N/A
JP
N
Nexon Co Ltd
TSE:3659
9.5
N/A
KR
Krafton Inc
KRX:259960
10.8
75%

See Also

Discover More
Back to Top