Frontier Developments PLC
LSE:FDEV

Watchlist Manager
Frontier Developments PLC Logo
Frontier Developments PLC
LSE:FDEV
Watchlist
Price: 320.5 GBX 2.72% Market Closed
Market Cap: 126.5m GBX
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one FDEV stock under the Base Case scenario is 289.13 GBX. Compared to the current market price of 320.5 GBX, Frontier Developments PLC is Overvalued by 10%.

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
Base Case
289.13 GBX
Overvaluation 10%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.4
P/S
P/S
Price to Sales
1.4
vs History
63
vs Industry
55
Median 3Y
1.2
Median 5Y
3.7
Industry
1.5
Forward
1.4
More Details
7.9
P/E
P/E
Price to Earnings
7.9
vs History
58
vs Industry
43
Median 3Y
4.9
Median 5Y
24.9
Industry
18.3
Forward
52.5
More Details
3.1
P/OCF
P/OCF
Price to OCF
3.1
vs History
66
vs Industry
57
Median 3Y
3
Median 5Y
6.9
Industry
11.2
More Details
19.2
P/FCFE
P/FCFE
Price to FCFE
19.2
vs History
49
vs Industry
27
Median 3Y
12.3
Median 5Y
18.7
Industry
15.7
More Details
1.5
P/B
P/B
Price to Book Value
1.5
vs History
61
vs Industry
54
Median 3Y
1.4
Median 5Y
3.5
Industry
1.8
More Details
1.3
EV/S
EV/S
Enterprise Value to Sales
1.3
vs History
61
vs Industry
55
Median 3Y
1.1
Median 5Y
3.5
Industry
1.6
Forward
1.3
More Details
1.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.9
vs History
63
vs Industry
62
Median 3Y
1.6
Median 5Y
5.4
Industry
3.5
More Details
3.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
3.5
vs History
71
vs Industry
54
Median 3Y
3.5
Median 5Y
9.2
Industry
9
Forward
5.4
More Details
14.1
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
14.1
vs History
52
vs Industry
33
Median 3Y
8.3
Median 5Y
24.8
Industry
12.7
Forward
208.6
More Details
2.9
EV/OCF
EV/OCF
Enterprise Value to OCF
2.9
vs History
66
vs Industry
57
Median 3Y
2.8
Median 5Y
6.6
Industry
10.8
More Details
11.4
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
11.4
vs History
69
vs Industry
36
Median 3Y
17.1
Median 5Y
68.5
Industry
13.3
More Details
1.5
EV/IC
EV/IC
Enterprise Value to IC
1.5
vs History
61
vs Industry
48
Median 3Y
1.3
Median 5Y
3.8
Industry
1.5
More Details

Multiples Across Competitors

FDEV Competitors Multiples
Frontier Developments PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Frontier Developments PLC
LSE:FDEV
126.5m GBP 1.4 7.9 3.5 14.1
JP
Nintendo Co Ltd
TSE:7974
14.8T JPY 12.7 53.2 42.8 45.2
SG
Sea Ltd
NYSE:SE
90.6B USD 5.1 104.1 61.4 84.3
CN
NetEase Inc
NASDAQ:NTES
82.9B USD 5.5 18.4 13.4 14.3
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
69.2B USD 18 -78.6 -85.5 -66.4
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
42.2B USD 7.5 -9.4 64.5 -89.1
US
Electronic Arts Inc
NASDAQ:EA
37.9B USD 5.1 33.8 19.2 23.6
JP
Konami Holdings Corp
TSE:9766
3T JPY 7 39.5 20.7 26.5
JP
Nexon Co Ltd
TSE:3659
2.3T JPY 5.1 18.4 11.6 12.5
JP
Capcom Co Ltd
TSE:9697
2T JPY 11.6 40.7 25.7 27.5
P/E Multiple
Earnings Growth PEG
UK
Frontier Developments PLC
LSE:FDEV
Average P/E: 38.9
7.9
N/A N/A
JP
Nintendo Co Ltd
TSE:7974
53.2
N/A N/A
SG
Sea Ltd
NYSE:SE
104.1
98%
1.1
CN
NetEase Inc
NASDAQ:NTES
18.4
16%
1.1
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -78.6 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -9.4 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
33.8
32%
1.1
JP
Konami Holdings Corp
TSE:9766
39.5
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
18.4
-4%
N/A
JP
Capcom Co Ltd
TSE:9697
40.7
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Frontier Developments PLC
LSE:FDEV
Average EV/EBITDA: 28.8
3.5
-4%
N/A
JP
Nintendo Co Ltd
TSE:7974
42.8
34%
1.3
SG
Sea Ltd
NYSE:SE
61.4
77%
0.8
CN
NetEase Inc
NASDAQ:NTES
13.4
14%
1
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -85.5 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
64.5
56%
1.2
US
Electronic Arts Inc
NASDAQ:EA
19.2
19%
1
JP
Konami Holdings Corp
TSE:9766
20.7
13%
1.6
JP
N
Nexon Co Ltd
TSE:3659
11.6
1%
11.6
JP
Capcom Co Ltd
TSE:9697
25.7
13%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Frontier Developments PLC
LSE:FDEV
Average EV/EBIT: 30.8
14.1
N/A N/A
JP
Nintendo Co Ltd
TSE:7974
45.2
N/A N/A
SG
Sea Ltd
NYSE:SE
84.3
92%
0.9
CN
NetEase Inc
NASDAQ:NTES
14.3
16%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -66.4 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -89.1 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
23.6
23%
1
JP
Konami Holdings Corp
TSE:9766
26.5
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
12.5
N/A N/A
JP
Capcom Co Ltd
TSE:9697
27.5
N/A N/A

See Also

Summary
FDEV intrinsic value, competitors valuation, and company profile.
DCF Valuation
FDEV stock valuation using Discount Cash Flow valuation method.
Relative Valuation
FDEV stock valuation using valuation multiples.
Wall Street Estimates
FDEV price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
FDEV stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 262,900+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.