Frontier Digital Ventures Ltd
ASX:FDV

Watchlist Manager
Frontier Digital Ventures Ltd Logo
Frontier Digital Ventures Ltd
ASX:FDV
Watchlist
Price: 0.3 AUD 3.45%
Market Cap: 130.7m AUD

Relative Value

The Relative Value of one FDV stock under the Base Case scenario is 0.46 AUD. Compared to the current market price of 0.3 AUD, Frontier Digital Ventures Ltd is Undervalued by 35%.

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.

FDV Relative Value
Base Case
0.46 AUD
Undervaluation 35%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
88
vs Industry
45
Median 3Y
2.8
Median 5Y
3.7
Industry
1.5
Forward
1.8
vs History
vs Industry
Median 3Y
-16.3
Median 5Y
-22.7
Industry
17.2
Forward
-59.1
vs History
46
vs Industry
0
Median 3Y
66.6
Median 5Y
-55.8
Industry
11
vs History
vs Industry
Median 3Y
-36
Median 5Y
-61
Industry
15.5
vs History
88
vs Industry
65
Median 3Y
1.4
Median 5Y
1.9
Industry
1.8
vs History
88
vs Industry
47
Median 3Y
2.5
Median 5Y
3.5
Industry
1.6
Forward
1.7
vs History
90
vs Industry
54
Median 3Y
3.5
Median 5Y
4.7
Industry
3.5
vs History
vs Industry
Median 3Y
-21.4
Median 5Y
-29.2
Industry
8.9
Forward
18.9
vs History
vs Industry
Median 3Y
-21.4
Median 5Y
-29.2
Industry
12.7
Forward
-176.2
vs History
46
vs Industry
0
Median 3Y
62.3
Median 5Y
-45.2
Industry
10.6
vs History
vs Industry
Median 3Y
-34.9
Median 5Y
-62.2
Industry
12.6
vs History
87
vs Industry
62
Median 3Y
1.3
Median 5Y
1.7
Industry
1.4

Multiples Across Competitors

FDV Competitors Multiples
Frontier Digital Ventures Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
Frontier Digital Ventures Ltd
ASX:FDV
130.1m AUD 2 -12.4 -27.2 -27.2
US
Alphabet Inc
NASDAQ:GOOGL
3.7T USD 9.7 30 25.4 29.4
US
Meta Platforms Inc
NASDAQ:META
1.6T USD 8.6 27.8 16.2 19.7
CN
Tencent Holdings Ltd
HKEX:700
5.4T HKD 7 23.7 23.9 23.9
CN
Baidu Inc
NASDAQ:BIDU
41.7B USD 2.3 34.9 18.6 18.6
JP
LY Corp
XMUN:YOJ
31.9B EUR 3 28.6 20.1 31.3
CN
Kuaishou Technology
HKEX:1024
273.4B HKD 1.8 14.3 10.8 10.8
KR
Naver Corp
KRX:035420
34.6T KRW 3 15.8 13.2 13.2
NL
Nebius Group NV
NASDAQ:NBIS
20.4B USD 4 716.4 7 451 -5 468.6 -3 121.1
JP
Z Holdings Corp
TSE:4689
2.9T JPY 1.4 13.9 13.6 21.2
KR
Kakao Corp
KRX:035720
25.4T KRW 3.3 118.9 14.5 39.2
P/E Multiple
Earnings Growth PEG
MY
Frontier Digital Ventures Ltd
ASX:FDV
Average P/E: 775.9
Negative Multiple: -12.4
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
30
17%
1.8
US
Meta Platforms Inc
NASDAQ:META
27.8
12%
2.3
CN
Tencent Holdings Ltd
HKEX:700
23.7
19%
1.2
CN
Baidu Inc
NASDAQ:BIDU
34.9
1%
34.9
JP
L
LY Corp
XMUN:YOJ
28.6
11%
2.6
CN
Kuaishou Technology
HKEX:1024
14.3
22%
0.6
KR
Naver Corp
KRX:035420
15.8
10%
1.6
NL
Nebius Group NV
NASDAQ:NBIS
7 451
N/A N/A
JP
Z Holdings Corp
TSE:4689
13.9
11%
1.3
KR
Kakao Corp
KRX:035720
118.9
142%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
Frontier Digital Ventures Ltd
ASX:FDV
Average EV/EBITDA: 17.4
Negative Multiple: -27.2
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
25.4
26%
1
US
Meta Platforms Inc
NASDAQ:META
16.2
24%
0.7
CN
Tencent Holdings Ltd
HKEX:700
23.9
28%
0.9
CN
Baidu Inc
NASDAQ:BIDU
18.6
-10%
N/A
JP
L
LY Corp
XMUN:YOJ
20.1
12%
1.7
CN
Kuaishou Technology
HKEX:1024
10.8
24%
0.4
KR
Naver Corp
KRX:035420
13.2
12%
1.1
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -5 468.6 N/A N/A
JP
Z Holdings Corp
TSE:4689
13.6
12%
1.1
KR
Kakao Corp
KRX:035720
14.5
13%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
Frontier Digital Ventures Ltd
ASX:FDV
Average EV/EBIT: 23
Negative Multiple: -27.2
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
29.4
17%
1.7
US
Meta Platforms Inc
NASDAQ:META
19.7
13%
1.5
CN
Tencent Holdings Ltd
HKEX:700
23.9
18%
1.3
CN
Baidu Inc
NASDAQ:BIDU
18.6
1%
18.6
JP
L
LY Corp
XMUN:YOJ
31.3
N/A N/A
CN
Kuaishou Technology
HKEX:1024
10.8
30%
0.4
KR
Naver Corp
KRX:035420
13.2
13%
1
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -3 121.1 N/A N/A
JP
Z Holdings Corp
TSE:4689
21.2
N/A N/A
KR
Kakao Corp
KRX:035720
39.2
32%
1.2