Frontier Digital Ventures Ltd
ASX:FDV

Watchlist Manager
Frontier Digital Ventures Ltd Logo
Frontier Digital Ventures Ltd
ASX:FDV
Watchlist
Price: 0.31 AUD -3.13% Market Closed
Market Cap: 135.1m AUD

Intrinsic Value

The intrinsic value of one FDV stock under the Base Case scenario is 0.36 AUD. Compared to the current market price of 0.31 AUD, Frontier Digital Ventures Ltd is Undervalued by 13%.

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

FDV Intrinsic Value
0.36 AUD
Undervaluation 13%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Frontier Digital Ventures Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about FDV?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is FDV valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Frontier Digital Ventures Ltd.

Explain Valuation
Compare FDV to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about FDV?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Frontier Digital Ventures Ltd

Current Assets 26.5m
Cash & Short-Term Investments 11.1m
Receivables 14.6m
Other Current Assets 887.7k
Non-Current Assets 119.1m
Long-Term Investments 7m
PP&E 2.2m
Intangibles 109.8m
Other Non-Current Assets 74.2k
Current Liabilities 21.4m
Accounts Payable 8.8m
Accrued Liabilities 6.7m
Other Current Liabilities 5.9m
Non-Current Liabilities -4m
Long-Term Debt 241.1k
Other Non-Current Liabilities -4.3m
Efficiency

Free Cash Flow Analysis
Frontier Digital Ventures Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Frontier Digital Ventures Ltd

Revenue
65.9m AUD
Cost of Revenue
-17.3m AUD
Gross Profit
48.5m AUD
Operating Expenses
-52.9m AUD
Operating Income
-4.4m AUD
Other Expenses
-6.1m AUD
Net Income
-10.5m AUD
Fundamental Scores

FDV Profitability Score
Profitability Due Diligence

Frontier Digital Ventures Ltd's profitability score is 38/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
ROIC is Increasing
Strong 3Y Average Gross Margin
Operating Margin is Increasing
38/100
Profitability
Score

Frontier Digital Ventures Ltd's profitability score is 38/100. 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 84/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Long-Term Solvency
Negative Net Debt
Low D/E
84/100
Solvency
Score

Frontier Digital Ventures Ltd's solvency score is 84/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

FDV Price Targets Summary
Frontier Digital Ventures Ltd

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

According to Wall Street analysts, the average 1-year price target for FDV is 0.6 AUD with a low forecast of 0.56 AUD and a high forecast of 0.66 AUD.

Lowest
Price Target
0.56 AUD
79% Upside
Average
Price Target
0.6 AUD
94% Upside
Highest
Price Target
0.66 AUD
113% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Frontier Digital Ventures Ltd
does not pay dividends
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one FDV stock?

The intrinsic value of one FDV stock under the Base Case scenario is 0.36 AUD.

Is FDV stock undervalued or overvalued?

Compared to the current market price of 0.31 AUD, Frontier Digital Ventures Ltd is Undervalued by 13%.

Back to Top