Frontier Developments PLC
LSE:FDEV

Watchlist Manager
Frontier Developments PLC Logo
Frontier Developments PLC
LSE:FDEV
Watchlist
Price: 442 GBX -3.18% Market Closed
Market Cap: 163.4m GBX

Intrinsic Value

The intrinsic value of one FDEV stock under the Base Case scenario is 359.01 GBX. Compared to the current market price of 442 GBX, Frontier Developments PLC is Overvalued by 19%.

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

FDEV Intrinsic Value
359.01 GBX
Overvaluation 19%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Frontier Developments PLC

What is Valuation History?
Ask AI Assistant
What other research platforms think about FDEV?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is FDEV valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Frontier Developments PLC.

Explain Valuation
Compare FDEV to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about FDEV?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Frontier Developments PLC

Current Assets 59.7m
Cash & Short-Term Investments 42.5m
Receivables 13.3m
Other Current Assets 3.9m
Non-Current Assets 71m
PP&E 21.4m
Intangibles 48.5m
Other Non-Current Assets 1.1m
Current Liabilities 15m
Accounts Payable 10.4m
Other Current Liabilities 4.5m
Non-Current Liabilities 20.6m
Long-Term Debt 17.6m
Other Non-Current Liabilities 2.9m
Efficiency

Free Cash Flow Analysis
Frontier Developments PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Frontier Developments PLC

Revenue
90.6m GBP
Cost of Revenue
-27.3m GBP
Gross Profit
63.3m GBP
Operating Expenses
-50.7m GBP
Operating Income
12.7m GBP
Other Expenses
3.7m GBP
Net Income
16.4m GBP
Fundamental Scores

FDEV Profitability Score
Profitability Due Diligence

Frontier Developments PLC's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Positive ROIC
Positive 3Y Average ROIC
Strong 3Y Average Gross Margin
51/100
Profitability
Score

Frontier Developments PLC's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

FDEV Solvency Score
Solvency Due Diligence

Frontier Developments PLC's solvency score is 78/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Low D/E
High Altman Z-Score
78/100
Solvency
Score

Frontier Developments PLC's solvency score is 78/100. 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 rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for FDEV is 583.95 GBX with a low forecast of 454.5 GBX and a high forecast of 651 GBX.

Lowest
Price Target
454.5 GBX
3% Upside
Average
Price Target
583.95 GBX
32% Upside
Highest
Price Target
651 GBX
47% 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 359.01 GBX.

Is FDEV stock undervalued or overvalued?

Compared to the current market price of 442 GBX, Frontier Developments PLC is Overvalued by 19%.

Back to Top