
Frontier Developments PLC
LSE:FDEV

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:

Valuation History
Frontier Developments PLC
Fundamental Analysis


Revenue & Expenses Breakdown
Frontier Developments PLC
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 |
Free Cash Flow Analysis
Frontier Developments PLC
GBP | |
Free Cash Flow | GBP |
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
|
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.

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.

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
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.
Dividends
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?
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%.