EN DE

Frontier Digital Ventures Limited (FDV) Fair Value & Analysis

Communication Services · AU · Market cap A$153M

FD Frontier Digital Ventures Limited FDV · AU
PriceA$0.3250
Fair ValueA$0.1200
Upside-63.1%
Quality49/100
Watch Frontier Digital Ventures Limited for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -32.8% net margin
Low debt · generates free cash flow
Trails peers (2/11)
Narrow moat 11/100
Evidence: Medium Range A$0.0800 – A$0.1900 Share as image

Fair value as of: Jul 16, 2026

From 12 valuation models · updated 25 days ago

Share price −5.8% over the past month.

Below-average quality, and screening another 63% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (A$0.1900). The favourable scenario is already priced in.
  • Solid but not exceptional quality (49/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (A$0.0800 to A$0.1900) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

A$1.82 A$0.2000 Fair Value A$0.1200 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range A$0.2000 – A$1.82 · fair‑value band A$0.0800 – A$0.1900 · the A$0.3250 price screens above the A$0.1200 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Frontier Digital Ventures Limited (FDV) currently trades at A$0.3250, while our model-based Fair Value estimate is A$0.1200, implying the stock looks roughly 63.1% overvalued today. The Quality Score stands at 49/100 (below-average quality), in the Communication Services sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Frontier Digital Ventures Limited generated revenue of A$54.8M at a net margin of -32.8%. Revenue declined 32.4% year over year. It earns a return on equity of -15.5%. The balance sheet holds a net cash position of A$8.2M. Fundamentals as of Jul 16, 2026

Our scenario range runs from A$0.0800 (bear case) to A$0.1900 (bull case); at A$0.3250, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 40% below its 52-week high and 71% above its 52-week low, currently below its 200-day average. For context, the median of 10 Communication Services peers we cover trades at 2% fair-value upside, at -63%, FDV screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF A$0.0800 A$0.1100 A$0.1600 80
Rev-Margin DCF A$0.0700 A$0.1200 A$0.1900 74
Gordon GGM A$0.0200 A$0.0400 A$0.0500 70
All 12 models by family
DCF Models
FCF DCF A$0.0800 A$0.1000 A$0.1700 38
5Y Revenue Exit A$0.0700 A$0.1100 A$0.1800 39
5Y EBITDA Exit A$0.1400 A$0.2600 A$0.4700 41
10Y Revenue Exit A$0.0700 A$0.1200 A$0.1600 36
10Y EBITDA Exit A$0.1200 A$0.2400 A$0.4700 37
Dividend Discount
Gordon GGM A$0.0200 A$0.0400 A$0.0500 70
DDM Multi-Stage A$0.0200 A$0.0400 A$0.0400 61
Multiples
EV/EBITDA A$0.1800 A$0.2400 A$0.2900 54
EV/Revenue A$0.0700 A$0.0900 A$0.1100 43
Asset-Based
NCAV (Graham) A$0.1300 A$0.1700 A$0.2500 50
Growth DCF
Growth DCF A$0.0800 A$0.1100 A$0.1600 80
Rev-Margin DCF A$0.0700 A$0.1200 A$0.1900 74

Widest divergence: Asset-Based (A$0.1700) versus Dividend Discount (A$0.0400). Highest evidence: Growth DCF (80).

Notify me when FDV reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) A$54.8M
Revenue growth (YoY) -32.4%
Net margin -32.8%
Return on equity -15.5%
Free cash flow A$2.2M FY2025
Operating margin -16.7%
More key figures
EPS (TTM) A$-0.0400
Net cash A$8.2M FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 49/100

Of which business quality 52 · Market factors (momentum, volatility) 37

Profitability 10
Margins and returns on capital today
Quality Growth 31
Are margins and returns improving?
Cashflow 49
Earnings quality: real cash, not paper profit
Fin. Strength 81
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 33
Calm price path (market factor)
Momentum 42
Price trend over the last 3–12 months (market factor)
52W Momentum 34
Distance to the 52-week high (market factor)
Net Issuance 56
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Frontier Digital Ventures Limited is a private equity firm specializing in investing and developing online classifieds business in emerging markets. The firm prefers to invest in property and automotive verticals and general classifieds/marketplace websites.

Full company description

Frontier Digital Ventures Limited is a private equity firm specializing in investing and developing online classifieds business in emerging markets. The firm prefers to invest in property and automotive verticals and general classifieds/marketplace websites. Frontier Digital Ventures Limited was founded in May 2014 and is based in Kuala Lumpur, Malaysia with an additional office in Melbourne, Australia.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Frontier Digital Ventures Limited reported revenue of A$54.8M in FY2025 versus A$51.4M in FY2021, a compound +1.6%/yr. Reported net income was −A$18.0M in FY2025.

Growth Quality 46/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
A$54.8M
Latest YoY
−19.5%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−2.5%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+21.4%
Avg. growth/yr (9Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+43.4%
Revenue +1.6%/yr
FY21 A$51.4M
FY22 A$59.2M
FY23 A$67.9M
FY24 A$68.1M
FY25 A$54.8M
Net income
FY21 −A$15.1M
FY22 −A$10.2M
FY23 −A$8.6M
FY24 −A$10.3M
FY25 −A$18.0M

FDV screens 63% overvalued. Compare with Alphabet Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Frontier Digital Ventures Limited Fair Value". https://www.fairvalue-calculator.com/stock/FDV

Peer Group

Internet Content & Information · 151 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 49 · Below median
Fair Value upside −63% · Bottom 25%
Return on assets -2% · Below median
Net margin (TTM) -33% · Bottom 25%
Operating margin (TTM) -17% · Bottom 25%
Revenue growth -32% · Bottom 25%

Valuation Multiples vs Internet Content & Information median · lower = cheaper

P/B 0.97× · Cheaper than median
P/S (TTM) 1.97× · Pricier than median
P/FCF 49.3× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 0 · sector 31
PAST 0 · sector 10
HEALTH 100 · sector 99
DIVIDEND 0 · sector 43

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Internet Content & Information stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Alphabet Inc GOOGL $354.46 $145.14 -59%
Meta Platforms, Inc META $669.21 $534.91 -20%
Tencent Holdings 0700 HK$460.20 HK$467.50 +2%
Spotify Technology S.A SPOT $485.38 $209.56 -57%
Baidu, Inc BIDU $113.30 $451.51 +299%
Reddit, Inc RDDT $195.34 $39.59 -80%
Kuaishou Technology, an investment holding company, 1024 HK$44.70 HK$101.03 +126%
NAVER Corporation 035420 191,300 KRW 231,585 KRW +21%
Tencent Music Entertainment Group 1698 HK$34.74 HK$65.78 +89%
REA Group REA A$149.14 A$88.53 -41%

Compare Frontier Digital Ventures Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Frontier Digital Ventures Limited (FDV) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of A$0.1200 versus a price of A$0.3250, about −63% (overvalued).
What is the fair value of FDV?
Our model-based fair value for Frontier Digital Ventures Limited is A$0.1200 (as of Jul 16, 2026), built from audited fundamentals. The current price is A$0.3250.
What is the quality score of FDV?
Frontier Digital Ventures Limited has a Quality Score of 49/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Frontier Digital Ventures Limited (FDV)?
Frontier Digital Ventures Limited reported trailing-twelve-month revenue of about A$54.8M (latest available figure, as of Jul 16, 2026).
What is the net profit margin of FDV?
The net profit margin of Frontier Digital Ventures Limited is about -32.8%, meaning it is currently running at a net loss. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Frontier Digital Ventures Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.