Frontier Developments PLC
LSE:FDEV

Watchlist Manager
Frontier Developments PLC Logo
Frontier Developments PLC
LSE:FDEV
Watchlist
Price: 442 GBX -3.18% Market Closed
Market Cap: 163.4m GBX

Relative Value

The Relative Value of one FDEV stock under the Base Case scenario is hidden GBX. Compared to the current market price of 442 GBX, Frontier Developments PLC is hidden .

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.

FDEV Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
49
vs Industry
55
Median 3Y
1.2
Median 5Y
2
Industry
1.5
Forward
1.8
vs History
46
vs Industry
43
Median 3Y
4.9
Median 5Y
10.8
Industry
17
Forward
19.1
vs History
50
vs Industry
57
Median 3Y
3
Median 5Y
4.5
Industry
11
vs History
42
vs Industry
27
Median 3Y
12.8
Median 5Y
18.7
Industry
15.3
vs History
50
vs Industry
54
Median 3Y
1.4
Median 5Y
2.1
Industry
1.7
vs History
50
vs Industry
55
Median 3Y
1.1
Median 5Y
1.9
Industry
1.6
Forward
1.5
vs History
50
vs Industry
62
Median 3Y
1.6
Median 5Y
2.9
Industry
3.5
vs History
50
vs Industry
54
Median 3Y
3.4
Median 5Y
5
Industry
8.7
Forward
20.4
vs History
46
vs Industry
33
Median 3Y
8
Median 5Y
10.1
Industry
12.5
Forward
17.6
vs History
52
vs Industry
57
Median 3Y
2.8
Median 5Y
4.3
Industry
10.5
vs History
65
vs Industry
36
Median 3Y
11.3
Median 5Y
49.5
Industry
12.6
vs History
50
vs Industry
48
Median 3Y
1.3
Median 5Y
2
Industry
1.4

Multiples Across Competitors

FDEV Competitors Multiples
Frontier Developments PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Frontier Developments PLC
LSE:FDEV
174.5m GBP 1.9 10.6 4.1 11.8
CN
NetEase Inc
NASDAQ:NTES
88.6B USD 5.6 17.2 12.8 13.6
JP
Nintendo Co Ltd
TSE:7974
12.4T JPY 7.1 33.6 31.8 33.6
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
SG
Sea Ltd
NYSE:SE
72.2B USD 3.4 50.9 39.8 39.8
US
Roblox Corp
NYSE:RBLX
57.5B USD 12.9 -59.4 -61.6 -49.8
US
Electronic Arts Inc
NASDAQ:EA
50.8B USD 7 57.4 32.7 40.9
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
45.7B USD 7.3 -11.4 53.2 -126.2
JP
Nexon Co Ltd
TSE:3659
3T JPY 6.9 26.4 17.9 19.7
JP
Konami Holdings Corp
TSE:9766
2.9T JPY 6.3 34.1 17.8 22.9
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
129.5B CNY 3.8 34.4 21.5 21.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Frontier Developments PLC
LSE:FDEV
Average EV/EBITDA: 25.6
4.1
-14%
N/A
CN
NetEase Inc
NASDAQ:NTES
12.8
16%
0.8
JP
Nintendo Co Ltd
TSE:7974
31.8
37%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
SG
Sea Ltd
NYSE:SE
39.8
76%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -61.6 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.7
20%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
53.2
60%
0.9
JP
N
Nexon Co Ltd
TSE:3659
17.9
5%
3.6
JP
Konami Holdings Corp
TSE:9766
17.8
15%
1.2
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
21.5
54%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Frontier Developments PLC
LSE:FDEV
Average EV/EBIT: 25.8
11.8
-3%
N/A
CN
NetEase Inc
NASDAQ:NTES
13.6
16%
0.9
JP
Nintendo Co Ltd
TSE:7974
33.6
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
SG
Sea Ltd
NYSE:SE
39.8
88%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -49.8 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
40.9
24%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -126.2 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
19.7
N/A N/A
JP
Konami Holdings Corp
TSE:9766
22.9
N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
21.5
48%
0.4