The Discounted Cash Flow (DCF) valuation of Frontier Developments PLC (FDEV.L) is (1,509.42) GBP. With the latest stock price at 222.50 GBP, the upside of Frontier Developments PLC based on DCF is -778.4%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 9.4% | 7.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (4,799.80) - (915.47) | (1,509.42) |
| Upside | -2257.2% - -511.4% | -778.4% |