Stock FDV FRONTIER DIGITAL VENTURES LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Frontier Digital Ventures Limited

Equities

FDV

AU000000FDV2

Internet Services

Market Closed - Australian S.E.
Other stock markets
 02:10:53 2024-05-31 am EDT 		5-day change 1st Jan Change
0.485 AUD -1.02% Intraday chart for Frontier Digital Ventures Limited -9.35% -11.82%
May. 16 Transcript : Frontier Digital Ventures Limited - Shareholder/Analyst Call
Feb. 29 Frontier Digital Ventures Ltd Announces Executive Changes CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 208.7 510.9 571.5 257.9 238.3 210.2 - -
Enterprise Value (EV) 1 197.2 452 535.8 231.7 238.3 195.6 187.8 178.1
P/E ratio -84 x -31.8 x -35.5 x -24.5 x -26.7 x -80.8 x 20.2 x 15.6 x
Yield - - - - - - - -
Capitalization / Revenue 13.5 x 24.5 x 11.1 x 4.36 x 3.51 x 2.73 x 2.3 x 2.01 x
EV / Revenue 12.7 x 21.7 x 10.4 x 3.92 x 3.51 x 2.54 x 2.06 x 1.71 x
EV / EBITDA -43.3 x -118 x -94.8 x -50 x 65.3 x 31.8 x 14.5 x 9.05 x
EV / FCF -28.7 x -8.46 x -9.6 x -71.4 x - 178 x 38.3 x 22.8 x
FCF Yield -3.48% -11.8% -10.4% -1.4% - 0.56% 2.61% 4.38%
Price to Book 3.7 x 2.73 x 5.42 x 2.26 x - 1.64 x 1.63 x 1.56 x
Nbr of stocks (in thousands) 256,072 342,868 366,336 379,316 433,206 433,494 - -
Reference price 2 0.8150 1.490 1.560 0.6800 0.5500 0.4850 0.4850 0.4850
Announcement Date 2/26/20 2/24/21 2/23/22 2/27/23 2/27/24 - - -
1AUD in Million2AUD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 15.47 20.83 51.41 59.16 67.92 77.12 91.22 104.4
EBITDA 1 -4.553 -3.846 -5.651 -4.63 3.65 6.16 12.98 19.69
EBIT 1 -7.651 -9.272 -17.41 -16.19 -5.695 - 10.8 20.9
Operating Margin -49.46% -44.51% -33.86% -27.37% -8.38% - 11.84% 20.02%
Earnings before Tax (EBT) 1 - - -19.73 -12.82 - -2.5 10.9 26.8
Net income 1 -2.388 -13.2 -15.1 -10.54 -8.596 -2.4 10.3 25.5
Net margin -15.44% -63.35% -29.38% -17.81% -12.65% -3.11% 11.29% 24.43%
EPS 2 -0.009700 -0.0468 -0.0440 -0.0278 -0.0206 -0.006000 0.0240 0.0310
Free Cash Flow 1 -6.862 -53.41 -55.83 -3.245 - 1.1 4.9 7.8
FCF margin -44.36% -256.4% -108.58% -5.48% - 1.43% 5.37% 7.47%
FCF Conversion (EBITDA) - - - - - 17.86% 37.75% 39.61%
FCF Conversion (Net income) - - - - - - 47.57% 30.59%
Dividend per Share 2 - - - - - - - -
Announcement Date 2/26/20 2/24/21 2/23/22 2/27/23 2/27/24 - - -
1AUD in Million2AUD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2023 S1
Net sales -
EBITDA -
EBIT -
Operating Margin -
Earnings before Tax (EBT) -
Net income 1 -9.907
Net margin -
EPS 2 -0.0250
Dividend per Share -
Announcement Date 8/28/23
1AUD in Million2AUD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 11.5 58.8 35.7 26.3 - 14.6 22.4 32.1
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 -6.86 -53.4 -55.8 -3.24 - 1.1 4.9 7.8
ROE (net income / shareholders' equity) -4.48% -8.75% -11.8% -15.1% - -1.9% 8.2% 20.8%
ROA (Net income/ Total Assets) -14.4% -7.95% -8.72% -9.47% - -3% 13% 17%
Assets 1 16.57 165.9 173.1 111.3 - 80 79.23 150
Book Value Per Share 2 0.2200 0.5500 0.2900 0.3000 - 0.3000 0.3000 0.3100
Cash Flow per Share 2 -0.0200 -0.0100 -0.0200 -0.0100 - 0.0100 0.0300 0.0300
Capex 1 0.18 0.17 0.8 0.46 - - - -
Capex / Sales 1.19% 0.83% 1.56% 0.77% - - - -
Announcement Date 2/26/20 2/24/21 2/23/22 2/27/23 2/27/24 - - -
1AUD in Million2AUD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Frontier Digital Ventures Limited

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
0.485 AUD
Average target price
0.74 AUD
Spread / Average Target
+52.58%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Other Internet Services

1st Jan change Capi.
FRONTIER DIGITAL VENTURES LIMITED Stock Frontier Digital Ventures Limited
-11.82% 140M
TENCENT HOLDINGS LIMITED Stock Tencent Holdings Limited
+22.55% 426B
NETFLIX, INC. Stock Netflix, Inc.
+31.87% 277B
UBER TECHNOLOGIES, INC. Stock Uber Technologies, Inc.
+4.92% 135B
AIRBNB, INC. Stock Airbnb, Inc.
+6.46% 92.01B
PROSUS N.V. Stock Prosus N.V.
+23.70% 89.16B
SPOTIFY TECHNOLOGY S.A. Stock Spotify Technology S.A.
+57.95% 58.86B
DOORDASH, INC. Stock DoorDash, Inc.
+11.34% 45.02B
NASPERS LIMITED Stock Naspers Limited
+19.19% 34.77B
COSTAR GROUP, INC. Stock CoStar Group, Inc.
-10.48% 31.96B
Other Internet Services
  1. Stock Market
  2. Equities
  3. FDV Stock
  4. Financials Frontier Digital Ventures Limited