
Frontier Digital Ventures Ltd
ASX:FDV

Intrinsic Value
The intrinsic value of one
FDV
stock under the Base Case scenario is
0.339
AUD.
Compared to the current market price of 0.265 AUD,
Frontier Digital Ventures Ltd
is
Undervalued by 22%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Frontier Digital Ventures Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Frontier Digital Ventures Ltd
Balance Sheet Decomposition
Frontier Digital Ventures Ltd
Current Assets | 28.5m |
Cash & Short-Term Investments | 12.4m |
Receivables | 15m |
Other Current Assets | 1.2m |
Non-Current Assets | 123.5m |
Long-Term Investments | 4.3m |
PP&E | 2.3m |
Intangibles | 116.8m |
Other Non-Current Assets | 72.4k |
Free Cash Flow Analysis
Frontier Digital Ventures Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Frontier Digital Ventures Ltd
Revenue
|
68.1m
AUD
|
Cost of Revenue
|
-21.8m
AUD
|
Gross Profit
|
46.3m
AUD
|
Operating Expenses
|
-51.7m
AUD
|
Operating Income
|
-5.4m
AUD
|
Other Expenses
|
-4.9m
AUD
|
Net Income
|
-10.3m
AUD
|
FDV Profitability Score
Profitability Due Diligence
Frontier Digital Ventures Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.

Score
Frontier Digital Ventures Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.
FDV Solvency Score
Solvency Due Diligence
Frontier Digital Ventures Ltd's solvency score is 91/100. The higher the solvency score, the more solvent the company is.

Score
Frontier Digital Ventures Ltd's solvency score is 91/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
FDV Price Targets Summary
Frontier Digital Ventures Ltd
According to Wall Street analysts, the average 1-year price target for
FDV
is 0.525 AUD
with a low forecast of 0.495 AUD and a high forecast of 0.567 AUD.
Dividends
Current shareholder yield for FDV 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
FDV
stock under the Base Case scenario is
0.339
AUD.
Compared to the current market price of 0.265 AUD,
Frontier Digital Ventures Ltd
is
Undervalued by 22%.