Frontier Developments PLC
LSE:FDEV
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (3.3), the stock would be worth GBX432.92 (11% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 3 | GBX389.32 |
0%
|
| 3-Year Average | 3.3 | GBX432.92 |
+11%
|
| 5-Year Average | 4.1 | GBX530.1 |
+36%
|
| Industry Average | 0 | GBX1.9 |
-100%
|
| Country Average | 0 | GBX2.55 |
-99%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
GBX120.3m
|
/ |
Dec 2025
£40.1m
|
= |
|
|
GBX120.3m
|
/ |
May 2026
£11.6m
|
= |
|
|
GBX120.3m
|
/ |
May 2027
£28m
|
= |
|
|
GBX120.3m
|
/ |
May 2028
£19.5m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| UK |
|
Frontier Developments PLC
LSE:FDEV
|
147.3m GBP | 3 | 7.2 | |
| US |
A
|
Activision Blizzard Inc
LSE:0H8X
|
74.1B USD | 24.6 | 34.2 | |
| CN |
|
NetEase Inc
NASDAQ:NTES
|
73.2B USD | 9.2 | 15 | |
| JP |
|
Nintendo Co Ltd
TSE:7974
|
10.1T JPY | 22.2 | 25.2 | |
| SG |
|
Sea Ltd
NYSE:SE
|
56.2B USD | 23.9 | 35.6 | |
| US |
|
Electronic Arts Inc
NASDAQ:EA
|
50.2B USD | 37.2 | 73.9 | |
| US |
|
Roblox Corp
NYSE:RBLX
|
46.6B USD | -45 | -44 | |
| US |
|
Take-Two Interactive Software Inc
NASDAQ:TTWO
|
39.4B USD | 40.6 | -9.9 | |
| CN |
Z
|
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
|
133.8B CNY | 21.8 | 35.5 | |
| JP |
|
Konami Holdings Corp
TSE:9766
|
2.7T JPY | 16.6 | 31.6 | |
| JP |
N
|
Nexon Co Ltd
TSE:3659
|
2.4T JPY | 11.5 | 26.1 |
Market Distribution
| Min | 0 |
| 30th Percentile | 0 |
| Median | 0 |
| 70th Percentile | 0 |
| Max | 743.2 |
Other Multiples
Frontier Developments PLC
Glance View
Frontier Developments Plc engages in the development of videogames. The firm uses its COBRA game development technology to create various genre games, primarily for personal computers (PC) and video game consoles. In addition to self-publishing internally developed games, the Company also publishes games developed by selected partner studios under its Frontier Foundry games label. The firm's portfolio of games includes Elite Dangerous, Planet Coaster, Jurassic World Evolution, Planet Zoo, Jurassic World Evolution 2, and others. The firm has also released two titles under Frontier Foundry: RollerCoaster Tycoon 3: Complete Edition and Struggling on PC and Nintendo Switch. The firm's subsidiaries include Frontier Developments Inc. and Frontier Games Ltd.
