As of 2025-11-17, the Intrinsic Value of Frontier Developments PLC (FDEV.L) is 353.39 GBP. This FDEV.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 542.00 GBP, the upside of Frontier Developments PLC is -34.80%.
The range of the Intrinsic Value is 291.33 - 473.48 GBP
Based on its market price of 542.00 GBP and our intrinsic valuation, Frontier Developments PLC (FDEV.L) is overvalued by 34.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 291.33 - 473.48 | 353.39 | -34.8% |
| DCF (Growth 10y) | 300.71 - 461.71 | 356.38 | -34.2% |
| DCF (EBITDA 5y) | 396.63 - 530.60 | 439.29 | -19.0% |
| DCF (EBITDA 10y) | 375.50 - 514.53 | 423.61 | -21.8% |
| Fair Value | 213.29 - 213.29 | 213.29 | -60.65% |
| P/E | 311.98 - 871.08 | 527.70 | -2.6% |
| EV/EBITDA | 776.21 - 1,024.83 | 878.00 | 62.0% |
| EPV | 455.39 - 592.12 | 523.76 | -3.4% |
| DDM - Stable | 282.25 - 692.19 | 487.22 | -10.1% |
| DDM - Multi | 165.42 - 326.01 | 220.58 | -59.3% |
| Market Cap (mil) | 208.21 |
| Beta | 1.23 |
| Outstanding shares (mil) | 0.38 |
| Enterprise Value (mil) | 185.17 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.06% |
| Cost of Debt | 4.29% |
| WACC | 9.46% |