Frontier Developments PLC
LSE:FDEV

Watchlist Manager
Frontier Developments PLC Logo
Frontier Developments PLC
LSE:FDEV
Watchlist
Price: 190 GBX -0.42% Market Closed
Market Cap: 75m GBX

Intrinsic Value

The intrinsic value of one FDEV stock under the Base Case scenario is 188.41 GBX. Compared to the current market price of 190 GBX, Frontier Developments PLC is Overvalued by 1%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

FDEV Intrinsic Value
188.41 GBX
Overvaluation 1%
Intrinsic Value
Price
Base Case Scenario

Valuation History
Frontier Developments PLC

FDEV
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for FDEV cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Frontier Developments PLC
LSE:FDEV
UK
Media
Market Cap
75m GBX
IPO
Jul 15, 2013
UK
Media
Market Cap
75m GBX
IPO
Jul 15, 2013
Price
gbxfalse
EPS
ÂŁfalse
Company Overview
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about FDEV?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Frontier Developments PLC
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Frontier Developments PLC

Current Assets 53.1m
Cash & Short-Term Investments 27.2m
Receivables 25.9m
Non-Current Assets 67.1m
PP&E 22.9m
Intangibles 44.2m
Efficiency

Free Cash Flow Analysis
Frontier Developments PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Frontier Developments PLC

Revenue
88.9m GBP
Cost of Revenue
-27.6m GBP
Gross Profit
61.3m GBP
Operating Expenses
-52.9m GBP
Operating Income
8.4m GBP
Other Expenses
7.7m GBP
Net Income
16m GBP
Fundamental Scores

FDEV Profitability Score
Profitability Due Diligence

Frontier Developments PLC's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive ROE
Positive 3-Year Average ROIC
ROE is Increasing
49/100
Profitability
Score

Frontier Developments PLC's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

FDEV Solvency Score
Solvency Due Diligence

Frontier Developments PLC's solvency score is 66/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
High Altman Z-Score
66/100
Solvency
Score

Frontier Developments PLC's solvency score is 66/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

FDEV Price Targets Summary
Frontier Developments PLC

Wall Street analysts forecast FDEV stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for FDEV is 332.67 GBX with a low forecast of 232.3 GBX and a high forecast of 462 GBX.

Lowest
Price Target
232.3 GBX
22% Upside
Average
Price Target
332.67 GBX
75% Upside
Highest
Price Target
462 GBX
143% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Frontier Developments PLC
does not pay dividends
Shareholder Yield

Current shareholder yield for FDEV is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest
What is the Intrinsic Value of one FDEV stock?

The intrinsic value of one FDEV stock under the Base Case scenario is 188.41 GBX.

Is FDEV stock undervalued or overvalued?

Compared to the current market price of 190 GBX, Frontier Developments PLC is Overvalued by 1%.

Back to Top