What is the intrinsic value of FDEV.L?

As of 2025-08-07, the Intrinsic Value of Frontier Developments PLC (FDEV.L) is 215.83 GBP. This FDEV.L valuation is based on the model Peter Lynch Fair Value. With the current market price of 377.50 GBP, the upside of Frontier Developments PLC is -42.83%.

Is FDEV.L undervalued or overvalued?

Based on its market price of 377.50 GBP and our intrinsic valuation, Frontier Developments PLC (FDEV.L) is overvalued by 42.83%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(2,687.04) - (955.29)	(1,391.17)	-468.5%
DCF (Growth 10y)	(922.53) - (2,326.10)	(1,279.03)	-438.8%
DCF (EBITDA 5y)	(152.12) - (137.03)	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(342.95) - (345.30)	(1,234.50)	-123450.0%
Fair Value	215.83 - 215.83	215.83	-42.83%
P/E	587.93 - 997.15	768.36	103.5%
EV/EBITDA	164.83 - 536.05	324.84	-13.9%
EPV	611.24 - 770.87	691.06	83.1%
DDM - Stable	454.68 - 1,539.78	997.23	164.2%
DDM - Multi	(584.17) - (1,538.50)	(846.85)	-324.3%