Frontier Developments PLC
LSE:FDEV

Watchlist Manager
Frontier Developments PLC Logo
Frontier Developments PLC
LSE:FDEV
Watchlist
Price: 371 GBX 0.27%
Market Cap: 144.9m GBX

Intrinsic Value

The intrinsic value of one FDEV stock under the Base Case scenario is 199.15 GBX. Compared to the current market price of 371 GBX, Frontier Developments PLC is Overvalued by 46%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

FDEV Intrinsic Value
199.15 GBX
Overvaluation 46%
Intrinsic Value
Price
Base Case Scenario

Valuation History
Frontier Developments PLC

What is Valuation History?
Compare FDEV to

Fundamental Analysis

Company Overview
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about FDEV?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Frontier Developments PLC
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Frontier Developments PLC

Current Assets 53.1m
Cash & Short-Term Investments 27.2m
Receivables 25.9m
Non-Current Assets 67.1m
PP&E 22.9m
Intangibles 44.2m
Efficiency

Free Cash Flow Analysis
Frontier Developments PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Frontier Developments PLC

Revenue
88.9m GBP
Cost of Revenue
-27.6m GBP
Gross Profit
61.3m GBP
Operating Expenses
-52.9m GBP
Operating Income
8.4m GBP
Other Expenses
7.7m GBP
Net Income
16m GBP
Fundamental Scores

FDEV Profitability Score
Profitability Due Diligence

Frontier Developments PLC's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
ROE is Increasing
Positive ROE
Positive ROIC
50/100
Profitability
Score

Frontier Developments PLC's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

FDEV Solvency Score
Solvency Due Diligence

Frontier Developments PLC's solvency score is 66/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
High Altman Z-Score
66/100
Solvency
Score

Frontier Developments PLC's solvency score is 66/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

FDEV Price Targets Summary
Frontier Developments PLC

Wall Street analysts forecast FDEV stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for FDEV is 365.45 GBX with a low forecast of 303 GBX and a high forecast of 451.5 GBX.

Lowest
Price Target
303 GBX
18% Downside
Average
Price Target
365.45 GBX
1% Downside
Highest
Price Target
451.5 GBX
22% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Frontier Developments PLC
does not pay dividends
Shareholder Yield

Current shareholder yield for FDEV is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one FDEV stock?

The intrinsic value of one FDEV stock under the Base Case scenario is 199.15 GBX.

Is FDEV stock undervalued or overvalued?

Compared to the current market price of 371 GBX, Frontier Developments PLC is Overvalued by 46%.

Back to Top