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

Intrinsic Value

The intrinsic value of one FDEV stock under the Base Case scenario is 217.83 GBX. Compared to the current market price of 219.5 GBX, Frontier Developments PLC is Overvalued by 1%.

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

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

Valuation Backtest
Frontier Developments PLC

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for FDEV cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about FDEV?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
Frontier Developments PLC

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Frontier Developments PLC

Provide an overview of the primary business activities
of Frontier Developments PLC.

What unique competitive advantages
does Frontier Developments PLC hold over its rivals?

What risks and challenges
does Frontier Developments PLC face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Frontier Developments PLC.

Provide P/S
for Frontier Developments PLC.

Provide P/E
for Frontier Developments PLC.

Provide P/OCF
for Frontier Developments PLC.

Provide P/FCFE
for Frontier Developments PLC.

Provide P/B
for Frontier Developments PLC.

Provide EV/S
for Frontier Developments PLC.

Provide EV/GP
for Frontier Developments PLC.

Provide EV/EBITDA
for Frontier Developments PLC.

Provide EV/EBIT
for Frontier Developments PLC.

Provide EV/OCF
for Frontier Developments PLC.

Provide EV/FCFF
for Frontier Developments PLC.

Provide EV/IC
for Frontier Developments PLC.

Show me price targets
for Frontier Developments PLC made by professional analysts.

What are the Revenue projections
for Frontier Developments PLC?

How accurate were the past Revenue estimates
for Frontier Developments PLC?

What are the Net Income projections
for Frontier Developments PLC?

How accurate were the past Net Income estimates
for Frontier Developments PLC?

What are the EPS projections
for Frontier Developments PLC?

How accurate were the past EPS estimates
for Frontier Developments PLC?

What are the EBIT projections
for Frontier Developments PLC?

How accurate were the past EBIT estimates
for Frontier Developments PLC?

Compare the revenue forecasts
for Frontier Developments PLC with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Frontier Developments PLC and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Frontier Developments PLC against its competitors.

Analyze the profit margins
(gross, operating, and net) of Frontier Developments PLC compared to its peers.

Compare the P/E ratios
of Frontier Developments PLC against its peers.

Discuss the investment returns and shareholder value creation
comparing Frontier Developments PLC with its peers.

Analyze the financial leverage
of Frontier Developments PLC compared to its main competitors.

Show all profitability ratios
for Frontier Developments PLC.

Provide ROE
for Frontier Developments PLC.

Provide ROA
for Frontier Developments PLC.

Provide ROIC
for Frontier Developments PLC.

Provide ROCE
for Frontier Developments PLC.

Provide Gross Margin
for Frontier Developments PLC.

Provide Operating Margin
for Frontier Developments PLC.

Provide Net Margin
for Frontier Developments PLC.

Provide FCF Margin
for Frontier Developments PLC.

Show all solvency ratios
for Frontier Developments PLC.

Provide D/E Ratio
for Frontier Developments PLC.

Provide D/A Ratio
for Frontier Developments PLC.

Provide Interest Coverage Ratio
for Frontier Developments PLC.

Provide Altman Z-Score Ratio
for Frontier Developments PLC.

Provide Quick Ratio
for Frontier Developments PLC.

Provide Current Ratio
for Frontier Developments PLC.

Provide Cash Ratio
for Frontier Developments PLC.

What is the historical Revenue growth
over the last 5 years for Frontier Developments PLC?

What is the historical Net Income growth
over the last 5 years for Frontier Developments PLC?

What is the current Free Cash Flow
of Frontier Developments PLC?

Discuss the annual earnings per share (EPS)
trend over the past five years for Frontier Developments PLC.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Frontier Developments PLC

Current Assets 50.3m
Cash & Short-Term Investments 29.5m
Receivables 20.8m
Non-Current Assets 67.1m
PP&E 24.4m
Intangibles 42.7m
Current Liabilities 17.2m
Accounts Payable 11.1m
Other Current Liabilities 6.1m
Non-Current Liabilities 23.4m
Long-Term Debt 19.5m
Other Non-Current Liabilities 3.8m
Efficiency

Earnings Waterfall
Frontier Developments PLC

Revenue
89.3m GBP
Cost of Revenue
-28m GBP
Gross Profit
61.3m GBP
Operating Expenses
-71.4m GBP
Operating Income
-10.1m GBP
Other Expenses
-11.4m GBP
Net Income
-21.5m GBP

Free Cash Flow Analysis
Frontier Developments PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

FDEV Profitability Score
Profitability Due Diligence

Frontier Developments PLC's profitability score is 38/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Year Average ROIC
Positive Free Cash Flow
Positive Revenue Growth Forecast
38/100
Profitability
Score

Frontier Developments PLC's profitability score is 38/100. The higher the profitability score, the more profitable the company is.

FDEV Solvency Score
Solvency Due Diligence

Frontier Developments PLC's solvency score is 54/100. The higher the solvency score, the more solvent the company is.

Low D/E
Short-Term Solvency
Long-Term Solvency
Negative Net Debt
54/100
Solvency
Score

Frontier Developments PLC's solvency score is 54/100. 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 171.7 GBX and a high forecast of 493.5 GBX.

Lowest
Price Target
171.7 GBX
22% Downside
Average
Price Target
332.67 GBX
52% Upside
Highest
Price Target
493.5 GBX
125% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for FDEV?

Click here to dive deeper.

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

Profile

Frontier Developments PLC Logo
Frontier Developments PLC

Country

United Kingdom

Industry

Media

Market Cap

86.7m GBP

Dividend Yield

0%

Description

Frontier Developments Plc engages in the development of videogames. The firm uses its COBRA game development technology to create various genre games, primarily for personal computers (PC) and video game consoles. In addition to self-publishing internally developed games, the Company also publishes games developed by selected partner studios under its Frontier Foundry games label. The firm's portfolio of games includes Elite Dangerous, Planet Coaster, Jurassic World Evolution, Planet Zoo, Jurassic World Evolution 2, and others. The firm has also released two titles under Frontier Foundry: RollerCoaster Tycoon 3: Complete Edition and Struggling on PC and Nintendo Switch. The firm's subsidiaries include Frontier Developments Inc. and Frontier Games Ltd.

Contact

CAMBRIDGE
26 Science Park, Milton Road
frontier.co.uk

IPO

2013-07-15

Employees

584

Officers

CEO & Executive Director
Mr. Jonathan Francis Watts
Founder, President & Executive Director
Mr. David John Braben O.B.E.
CFO & Executive Director
Mr. Alexander Peter Bevis
COO & Executive Director
Mr. James Dixon
General Counsel & Company Secretary
Ms. Jessica Elizabeth Bourne
Head of HR
Yvonne Dawes

See Also

Discover More
What is the Intrinsic Value of one FDEV stock?

The intrinsic value of one FDEV stock under the Base Case scenario is 217.83 GBX.

Is FDEV stock undervalued or overvalued?

Compared to the current market price of 219.5 GBX, Frontier Developments PLC is Overvalued by 1%.

Back to Top