First Time Loading...

Frontier Developments PLC
LSE:FDEV

Watchlist Manager
Frontier Developments PLC Logo
Frontier Developments PLC
LSE:FDEV
Watchlist
Price: 244.5 GBX -2.98%
Updated: May 3, 2024

Relative Value

The Relative Value of one FDEV stock under the Base Case scenario is 844.21 GBX. Compared to the current market price of 244.5 GBX, Frontier Developments PLC is Undervalued by 71%.

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
844.21 GBX
Undervaluation 71%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
57
Median 3Y
4.6
Median 5Y
4.8
Industry
1.5
Forward
1.1
vs History
vs Industry
42
Median 3Y
35.7
Median 5Y
41.9
Industry
18.8
Forward
-4.9
vs History
74
vs Industry
49
Median 3Y
12.6
Median 5Y
13.2
Industry
11.6
vs History
vs Industry
32
Median 3Y
71.2
Median 5Y
27.1
Industry
15.9
vs History
79
vs Industry
44
Median 3Y
4.4
Median 5Y
5.4
Industry
1.8
vs History
85
vs Industry
54
Median 3Y
4.4
Median 5Y
4.6
Industry
1.6
Forward
1.1
vs History
85
vs Industry
61
Median 3Y
6.8
Median 5Y
7.1
Industry
3.5
vs History
77
vs Industry
48
Median 3Y
12.2
Median 5Y
13.3
Industry
9.2
Forward
-27.6
vs History
vs Industry
38
Median 3Y
41.9
Median 5Y
44.1
Industry
13.1
Forward
-3.6
vs History
73
vs Industry
48
Median 3Y
12.2
Median 5Y
12.8
Industry
10.7
vs History
vs Industry
37
Median 3Y
70.4
Median 5Y
45.8
Industry
13.3
vs History
82
vs Industry
41
Median 3Y
4.3
Median 5Y
6
Industry
1.5

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
96.5m GBP 1 -1.6 4 -3.3
US
Activision Blizzard Inc
NASDAQ:ATVI
74.3B USD 8.5 34.3 24.7 29
CN
NetEase Inc
NASDAQ:NTES
63.8B USD 4.5 15.7 11.5 12.8
JP
Nintendo Co Ltd
TSE:7974
8.8T JPY 5.2 17.8 11.8 12.2
SG
Sea Ltd
NYSE:SE
39.2B USD 3 259.9 113.5 113.5
US
Electronic Arts Inc
NASDAQ:EA
34.6B USD 4.5 32 16.7 21.2
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
24.4B USD 4.5 -16.8 28.7 -24.9
US
Roblox Corp
NYSE:RBLX
23.6B USD 8.4 -20.5 -21.4 -17.9
JP
Nexon Co Ltd
TSE:3659
2.1T JPY 4.9 29.4 10.2 10.9
US
Zynga Inc
NASDAQ:ZNGA
9.3B USD 3.3 -88 24.6 64.7
JP
Konami Holdings Corp
TSE:9766
1.3T JPY 3.7 24.4 11.8 15.4
P/E Multiple
Earnings Growth
UK
Frontier Developments PLC
LSE:FDEV
Average P/E: 59.1
Negative Multiple: -1.6
N/A
US
Activision Blizzard Inc
NASDAQ:ATVI
34.3
151%
CN
NetEase Inc
NASDAQ:NTES
15.7
40%
JP
Nintendo Co Ltd
TSE:7974
17.8
-4%
SG
Sea Ltd
NYSE:SE
259.9
839%
US
Electronic Arts Inc
NASDAQ:EA
32
189%
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -16.8 N/A
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -20.5 N/A
JP
N
Nexon Co Ltd
TSE:3659
29.4
77%
US
Zynga Inc
NASDAQ:ZNGA
Negative Multiple: -88 N/A
JP
Konami Holdings Corp
TSE:9766
24.4
86%
EV/EBIT Multiple
EBIT Growth
UK
Frontier Developments PLC
LSE:FDEV
Average EV/EBIT: 34.9
Negative Multiple: -3.3
N/A
US
Activision Blizzard Inc
NASDAQ:ATVI
29
153%
CN
NetEase Inc
NASDAQ:NTES
12.8
53%
JP
Nintendo Co Ltd
TSE:7974
12.2
N/A
SG
Sea Ltd
NYSE:SE
113.5
530%
US
Electronic Arts Inc
NASDAQ:EA
21.2
88%
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -24.9 N/A
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -17.9 N/A
JP
N
Nexon Co Ltd
TSE:3659
10.9
N/A
US
Zynga Inc
NASDAQ:ZNGA
64.7
N/A
JP
Konami Holdings Corp
TSE:9766
15.4
N/A

See Also

Discover More