Frontier Digital Ventures Ltd (FDV) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Frontier Digital Ventures Ltd stock A$0.12, price A$0.29, that is 57.9% below the price, quality 50 out of 100. Rating: strongly overvalued. Calculated from audited financials with 10 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 9, 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$0.2850 price screens above the A$0.1200 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Frontier Digital Ventures in your weekly email
Every Wednesday you see whether Frontier Digital Ventures is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
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.
Show moreShow less
Frontier Digital Ventures Limited was founded in May 2014 and is based in Kuala Lumpur, Malaysia with an additional office in Melbourne, Australia.
Stock analysis
Frontier Digital Ventures Ltd (FDV) currently trades at A$0.2850, while our model-based Fair Value estimate is A$0.1200, 58% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of A$0.1550 per share, and 0 of the 10 models we run sit above the A$0.2850 price.
Bear case: the Asset-Based group reads lowest at A$0.0300, and 10 of the 10 models stay below the price. Data coverage for this calculation is low.
Scenario range: A$0.0800 (bear) to A$0.1900 (bull), the price of A$0.2850 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 50/100 (solid quality), in the Communication Services sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Frontier Digital Ventures Ltd 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.
Key figures
Market cap A$124M (≈ $85.4M) Micro · P/S ratio 2.78 · EPS (TTM) A$−0.0400 · Net margin −32.8% · Return on equity −15.5% · Return on assets (EBIT) −5.7% (5-year average) · Operating margin −16.7% · Revenue (TTM) A$54.8M.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 10 out of 100 (low confidence).
What moves the price
The share trades about 33% below its 52-week high and 21% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 11% fair-value upside, at −58%, FDV screens richer than that median.
Fair Value models
BearA$0.0800Fair Value A$0.1200BullA$0.1900
Price A$0.2850 · Downside -57.9%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−19.5%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
−2.5%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+21.4%
Start year 2020 (pandemic)
Revenue growth 9 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+43.4%
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
−94.5% (2020) → −3.6% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+35.2%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Australia: IMF forecast 3.0% a year to 2030, 2.9% from 2016 to 2025) that is about +31.3% a year for the price.
Compare Frontier Digital Ventures Ltd with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Internet Content & Information · 122 stocks
Beats the industry median on 1/9 measures
Overall it trails its industry peers.
Valuation
Quality Score50 · Bottom 25%
Fair Value upside−57.9% · Bottom 25%
Profitability
Return on assets−15.1% · Bottom 25%
Net margin (12 months)−32.8% · Bottom 25%
Operating margin (12 months)−16.7% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−32.4% · Bottom 25%
Valuation Multiplesvs Internet Content & Information median · lower = cheaper
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 Ltd Fair Value". https://www.fairvalue-calculator.com/stock/FDV
Frequently asked questions
Is Frontier Digital Ventures Ltd (FDV) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of A$0.1200 versus a price of A$0.2850, about 58% lower (overvalued).
What is the fair value of FDV?
Our model-based fair value for Frontier Digital Ventures Ltd is A$0.1200 (as of Nov 9, 2026), built from audited fundamentals. The current price: A$0.2850.
What is the quality score of FDV?
Frontier Digital Ventures Ltd has a Quality Score of 50/100. 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 price target for Frontier Digital Ventures Ltd (FDV)?
Our model-based price target is the fair value of A$0.1200 (as of Nov 9, 2026) from 10 valuation models. Cautious scenario A$0.0800, optimistic scenario A$0.1900. It is a calculation from audited fundamentals, not an analyst target.
What is the Frontier Digital Ventures Ltd stock forecast for 2026?
Our models put fair value at A$0.1200, about 58% lower versus a price of A$0.2850 (overvalued). Cautious scenario A$0.0800, optimistic scenario A$0.1900. The calculation is refreshed regularly with new filings.
What is the revenue of Frontier Digital Ventures Ltd (FDV)?
Frontier Digital Ventures Ltd reported trailing-twelve-month revenue of about A$54.8M (latest available figure, as of Nov 9, 2026).
What growth is priced into Frontier Digital Ventures Ltd (FDV)?
For today's price to be fair in a discounted-cash-flow model, Frontier Digital Ventures Ltd would have to grow free cash flow by +35.2 % per year for five years (discount rate 12.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +21.4 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of FDV use?
Our models discount Frontier Digital Ventures Ltd at 12.4 %: a base by market capitalisation (micro), damped by beta 0.95, country premium for Australia. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Frontier Digital Ventures Ltd that is +35.2 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.4 %) and the same formula as our fair value.
How much growth has Frontier Digital Ventures Ltd (FDV) delivered so far?
Over the past 5 years revenue at Frontier Digital Ventures Ltd grew +21.4 % a year. The price currently implies free-cash-flow growth of +35.2 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Frontier Digital Ventures Ltd (FDV) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into Frontier Digital Ventures Ltd (+35.2 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Frontier Digital Ventures Ltd (FDV)?
The free-cash-flow yield on the price is 1.76 %: that much free cash flow Frontier Digital Ventures Ltd produces per unit of market value. When it exceeds the discount rate of our models (12.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Frontier Digital Ventures Ltd (FDV)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Frontier Digital Ventures Ltd it is A$0.1200 per share (as of Nov 9, 2026), against a price of A$0.2850. It is the blended result of 10 valuation models in 4 families (DCF Models, Multiples, Asset-Based, Growth DCF).
Is Frontier Digital Ventures Ltd stock overvalued or undervalued in 2026?
As of Nov 9, 2026, FDV trades above its calculated fair value: price A$0.2850, fair value A$0.1200, a gap of about −58% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of FDV?
No. The price is what the market pays today (A$0.2850); the fair value is what the company's own numbers justify (A$0.1200). For Frontier Digital Ventures Ltd the two are A$0.1650 per share apart. That gap is exactly why we show both numbers side by side.
How much is Frontier Digital Ventures Ltd worth?
The market values Frontier Digital Ventures Ltd at about A$124M (market capitalisation, as of Nov 9, 2026). Per share that is A$0.2850; our models calculate a fair value of A$0.1200 per share.
What do the bullish and bearish scenarios say about FDV?
Our models span a range for Frontier Digital Ventures Ltd: cautious scenario A$0.0800, base A$0.1200, optimistic A$0.1900 per share (as of Nov 9, 2026, price A$0.2850). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Frontier Digital Ventures Ltd (FDV)?
Balance-sheet figures for Frontier Digital Ventures Ltd (as of Nov 9, 2026): return on equity −15.5%. They feed the Quality Score of 50/100, which measures business quality independently of the share price.
How far is FDV from its 52-week high?
Frontier Digital Ventures Ltd trades at A$0.2850, about 33% below its 52-week high of A$0.4250 and 21% above the low of A$0.2350 (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of A$0.1200 is for.
Which stocks are comparable to Frontier Digital Ventures Ltd?
From the same area (Communication Services) we also value Alphabet Inc, Meta Platforms, Inc, Tencent Holdings, Spotify Technology S.A, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Frontier Digital Ventures Ltd stock attractive at the current price?
The data as of Nov 9, 2026: price A$0.2850, calculated fair value A$0.1200 (−58%), Quality Score 50/100, from 10 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of FDV calculated?
We run Frontier Digital Ventures Ltd through 10 models from 4 families: DCF Models, Multiples, Asset-Based, Growth DCF. Every model gets the same audited fundamentals; the fair value of A$0.1200 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Frontier Digital Ventures Ltd itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Frontier Digital Ventures Ltd (FDV)?
The closing price on Nov 9, 2026 was A$0.2850. Our model-based fair value is A$0.1200, about 58% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Frontier Digital Ventures Ltd right now?
The price sits above even our optimistic bull case (A$0.1900). The favourable scenario is already priced in. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid but not exceptional quality (50/100) 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.
Key figures of Frontier Digital Ventures Ltd
How large is the market capitalisation of Frontier Digital Ventures Ltd (FDV)?
The market capitalisation of Frontier Digital Ventures Ltd is A$124M (≈ $85.4M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Frontier Digital Ventures Ltd (FDV)?
The price-to-sales ratio of Frontier Digital Ventures Ltd is 2.78 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Frontier Digital Ventures Ltd (FDV)?
Earnings per share at Frontier Digital Ventures Ltd are A$−0.0400. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Frontier Digital Ventures Ltd (FDV)?
The net margin of Frontier Digital Ventures Ltd is −32.8% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Frontier Digital Ventures Ltd (FDV)?
The return on equity (ROE) of Frontier Digital Ventures Ltd is −15.5% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Frontier Digital Ventures Ltd (FDV)?
On an EBIT basis the return on assets of Frontier Digital Ventures Ltd is −5.7% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Frontier Digital Ventures Ltd (FDV)?
The operating margin of Frontier Digital Ventures Ltd is −16.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Frontier Digital Ventures Ltd (FDV)?
Revenue at Frontier Digital Ventures Ltd is growing −32.4% versus a year earlier (3y avg −2.5%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much net cash does Frontier Digital Ventures Ltd (FDV) hold?
Frontier Digital Ventures Ltd holds more cash than debt, A$8.2M net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Frontier Digital Ventures Ltd in the live analysis
One click puts Frontier Digital Ventures Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 9, 2026