Frontier Developments PLC
LSE:FDEV

Watchlist Manager
Frontier Developments PLC Logo
Frontier Developments PLC
LSE:FDEV
Watchlist
Price: 235 GBX 0.21% Market Closed
Market Cap: 90.7m 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 366.15 GBX. Compared to the current market price of 235 GBX, Frontier Developments PLC is Undervalued 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
366.15 GBX
Undervaluation 36%
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
17.4
Forward
994.4
vs History
80
vs Industry
49
Median 3Y
4.3
Median 5Y
13.2
Industry
11.3
vs History
vs Industry
32
Median 3Y
7.4
Median 5Y
25.9
Industry
15.8
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
8.9
Forward
2.9
vs History
vs Industry
38
Median 3Y
8.7
Median 5Y
44.1
Industry
12.2
Forward
-27.5
vs History
80
vs Industry
48
Median 3Y
4
Median 5Y
12.8
Industry
10.6
vs History
50
vs Industry
37
Median 3Y
66.4
Median 5Y
68.5
Industry
13.6
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
93.2m GBP 1 -4.3 3.1 -8.3
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
SG
Sea Ltd
NYSE:SE
62.1B USD 4.3 -309.9 149.3 -2 028.2
JP
Nintendo Co Ltd
TSE:7974
9.7T JPY 6.7 24.9 18.1 19
CN
NetEase Inc
NASDAQ:NTES
49.8B USD 3.4 12.5 7.9 8.6
US
Electronic Arts Inc
NASDAQ:EA
42.7B USD 5.7 40.7 21.4 27.5
US
Roblox Corp
NYSE:RBLX
35.9B USD 10.7 -34.7 -36.6 -29.5
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
31.5B USD 5.8 -8.7 55 -68.7
JP
Nexon Co Ltd
TSE:3659
2.1T JPY 4.9 31 11.3 12.1
JP
Konami Holdings Corp
TSE:9766
2T JPY 5.2 30.5 15.7 20
KR
Krafton Inc
KRX:259960
13.4T KRW 5.7 15.1 9.2 10.2
P/E Multiple
Earnings Growth
UK
Frontier Developments PLC
LSE:FDEV
Average P/E: 27
Negative Multiple: -4.3
N/A
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
151%
SG
Sea Ltd
NYSE:SE
Negative Multiple: -309.9
1 168%
JP
Nintendo Co Ltd
TSE:7974
24.9
-3%
CN
NetEase Inc
NASDAQ:NTES
12.5
32%
US
Electronic Arts Inc
NASDAQ:EA
40.7
102%
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -34.7 N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -8.7 N/A
JP
N
Nexon Co Ltd
TSE:3659
31
117%
JP
Konami Holdings Corp
TSE:9766
30.5
49%
KR
Krafton Inc
KRX:259960
15.1
84%
EV/EBIT Multiple
EBIT Growth
UK
Frontier Developments PLC
LSE:FDEV
Average EV/EBIT: 18
Negative Multiple: -8.3
N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
153%
SG
Sea Ltd
NYSE:SE
Negative Multiple: -2 028.2
506%
JP
Nintendo Co Ltd
TSE:7974
19
N/A
CN
NetEase Inc
NASDAQ:NTES
8.6
37%
US
Electronic Arts Inc
NASDAQ:EA
27.5
85%
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -29.5 N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -68.7 N/A
JP
N
Nexon Co Ltd
TSE:3659
12.1
N/A
JP
Konami Holdings Corp
TSE:9766
20
N/A
KR
Krafton Inc
KRX:259960
10.2
75%

See Also

Discover More
Back to Top