Switch theme
Sign up to access all valuation multiples
Frontier Developments PLC develops video games for interactive entertainment sector. It develops games using its Cobra proprietary cross-platform technology along with industry-standard software packages, allowing code and resources developed on PC to be compiled. Its games include RollerCoaster Tycoon 3, LostWinds, Kinectimals, Kinect Disneyland Adventures and Coaster Crazy games. It has one reportable segment: Self-Published Work. Business operations are based in the UK and its North American subsidiary, Frontier Developments Inc. in the United States. The company has one operating segment, being revenue from publishing games and revenue from other streams such as royalties and licensing.
1994
700
LTM Revenue $113M
LTM EBITDA $3.1M
$88.4M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Frontier Developments has a last 12-month revenue of $113M and a last 12-month EBITDA of $3.1M.
In the most recent fiscal year, Frontier Developments achieved revenue of $115M and an EBITDA of $12.7M.
Frontier Developments expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Frontier Developments valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $135M | $115M | XXX | XXX | XXX |
| Gross Profit | $94.8M | $86.7M | XXX | XXX | XXX |
| Gross Margin | 70% | 75% | XXX | XXX | XXX |
| EBITDA | $19.1M | $12.7M | XXX | XXX | XXX |
| EBITDA Margin | 14% | 11% | XXX | XXX | XXX |
| Net Profit | $12.4M | -$26.9M | XXX | XXX | XXX |
| Net Margin | 9% | -23% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Frontier Developments's stock price is GBP 2 (or $3).
Frontier Developments has current market cap of GBP 75.5M (or $97.2M), and EV of GBP 68.6M (or $88.4M).
See Frontier Developments trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $88.4M | $97.2M | XXX | XXX | XXX | XXX | $0.00 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Frontier Developments has market cap of $97.2M and EV of $88.4M.
Frontier Developments's trades at 0.8x LTM EV/Revenue multiple, and 28.2x LTM EBITDA.
Analysts estimate Frontier Developments's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Frontier Developments and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $88.4M | XXX | XXX | XXX |
| EV/Revenue | 0.8x | XXX | XXX | XXX |
| EV/EBITDA | 12.1x | XXX | XXX | XXX |
| P/E | -10.7x | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | 18.8x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpFrontier Developments's NTM/LTM revenue growth is 5%
Frontier Developments's revenue per employee for the last fiscal year averaged $0.2M, while opex per employee averaged $0.2M for the same period.
Over next 12 months, Frontier Developments's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Frontier Developments's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Frontier Developments and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | -15% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 6% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -33% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 11% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.2M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.2M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 13% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 15% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | 76% | XXX | XXX | XXX | XXX |
| Opex to Revenue | 99% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Azerion Group | XXX | XXX | XXX | XXX | XXX | XXX |
| PlaySide Studios | XXX | XXX | XXX | XXX | XXX | XXX |
| Trophy Games | XXX | XXX | XXX | XXX | XXX | XXX |
| Remedy Entertainment | XXX | XXX | XXX | XXX | XXX | XXX |
| Boyaa Interactive | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Frontier Developments acquired XXX companies to date.
Last acquisition by Frontier Developments was XXXXXXXX, XXXXX XXXXX XXXXXX . Frontier Developments acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Frontier Developments founded? | Frontier Developments was founded in 1994. |
| Where is Frontier Developments headquartered? | Frontier Developments is headquartered in United Kingdom of Great Britain and Northern Ireland. |
| How many employees does Frontier Developments have? | As of today, Frontier Developments has 700 employees. |
| Who is the CEO of Frontier Developments? | Frontier Developments's CEO is Mr. Jonathan Francis Watts. |
| Is Frontier Developments publicy listed? | Yes, Frontier Developments is a public company listed on LON. |
| What is the stock symbol of Frontier Developments? | Frontier Developments trades under FDEV ticker. |
| When did Frontier Developments go public? | Frontier Developments went public in 2013. |
| Who are competitors of Frontier Developments? | Similar companies to Frontier Developments include e.g. Azerion Group, PlaySide Studios, Trophy Games, Remedy Entertainment. |
| What is the current market cap of Frontier Developments? | Frontier Developments's current market cap is $97.2M |
| What is the current revenue of Frontier Developments? | Frontier Developments's last 12-month revenue is $113M. |
| What is the current EBITDA of Frontier Developments? | Frontier Developments's last 12-month EBITDA is $3.1M. |
| What is the current EV/Revenue multiple of Frontier Developments? | Current revenue multiple of Frontier Developments is 0.8x. |
| What is the current EV/EBITDA multiple of Frontier Developments? | Current EBITDA multiple of Frontier Developments is 28.2x. |
| What is the current revenue growth of Frontier Developments? | Frontier Developments revenue growth between 2023 and 2024 was -15%. |
| Is Frontier Developments profitable? | Yes, Frontier Developments is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
