Frontier Developments PLC
LSE:FDEV
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
P/FCFE
Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.
Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.
Valuation Scenarios
If P/FCFE returns to its 3-Year Average (11.1), the stock would be worth GBX530 (61% upside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 6.9 | GBX329.5 |
0%
|
| 3-Year Average | 11.1 | GBX530 |
+61%
|
| 5-Year Average | 13.2 | GBX630.28 |
+91%
|
| Industry Average | 0.1 | GBX6.76 |
-98%
|
| Country Average | 0.2 | GBX9.75 |
-97%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| UK |
|
Frontier Developments PLC
LSE:FDEV
|
121.8m GBP | 6.9 | 6.1 | |
| US |
A
|
Activision Blizzard Inc
LSE:0H8X
|
74.1B USD | 30.3 | 34.2 | |
| CN |
|
NetEase Inc
NASDAQ:NTES
|
71.8B USD | 11.5 | 14.5 | |
| JP |
|
Nintendo Co Ltd
TSE:7974
|
9.2T JPY | 69 | 22.9 | |
| US |
|
Electronic Arts Inc
NASDAQ:EA
|
50.6B USD | 22.4 | 74.4 | |
| SG |
|
Sea Ltd
NYSE:SE
|
46.7B USD | 9.8 | 29.6 | |
| US |
|
Roblox Corp
NYSE:RBLX
|
40.7B USD | 31 | -38.3 | |
| US |
|
Take-Two Interactive Software Inc
NASDAQ:TTWO
|
39.6B USD | -352.7 | -10 | |
| CN |
Z
|
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
|
124B CNY | 22.5 | 32.9 | |
| JP |
|
Konami Holdings Corp
TSE:9766
|
2.7T JPY | 110.7 | 31.2 | |
| JP |
N
|
Nexon Co Ltd
TSE:3659
|
2.1T JPY | 13.4 | 22.7 |
Market Distribution
| Min | 0 |
| 30th Percentile | 0.1 |
| Median | 0.2 |
| 70th Percentile | 0.4 |
| Max | 901.8 |
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.
