H World Group (BSP:H1TH34) Cyclically Adjusted FCF per Share: R$1.59 (As of Mar. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

BSP:H1TH34 H World Group Ltd BSP:H1TH34
83 GF Score
Price R$54.36
GF Value R$61.34
! 1 Warning Sign
View Full Analysis

What is H World Group Cyclically Adjusted FCF per Share?

H World Group BSP:H1TH34 83 Cyclically Adjusted FCF per Share is R$1.59 as of Mar. 2026. GuruFocus rates BSP:H1TH34 with a GF Score™ of 83/100 and a GF Value™ of R$61.34. The stock has 1 warning sign investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

H World Group's adjusted free cash flow per share for the three months ended in Mar. 2026 was R$0.030. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is R$1.59 for the trailing ten years ended in Mar. 2026.

During the past 12 months, H World Group's average Cyclically Adjusted FCF Growth Rate was 23.80% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 41.60% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 29.90% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of H World Group was 41.60% per year. The lowest was -3.50% per year. And the median was 24.90% per year.

As of today (2026-07-25), H World Group's current stock price is R$54.36. H World Group's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was R$1.59. H World Group's Cyclically Adjusted Price-to-FCF of today is 34.19.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of H World Group was 184.38. The lowest was 28.65. And the median was 76.39.


H World Group  (BSP:H1TH34) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

H World Group's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=54.36/1.59
=34.19

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of H World Group was 184.38. The lowest was 28.65. And the median was 76.39.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


H World Group Cyclically Adjusted FCF per Share Related Terms


H World Group Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for H World Group's Cyclically Adjusted FCF per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

H World Group Cyclically Adjusted FCF per Share Chart

H World Group Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.52 0.58 0.96 1.51 1.73

H World Group Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 1.49 1.51 1.51 1.73 1.59

BSP:H1TH34 vs H, WH, CHH: Cyclically Adjusted FCF per Share Comparison

For the Lodging subindustry, H World Group's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


H World Group Cyclically Adjusted Price-to-FCF vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, H World Group's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where H World Group's Cyclically Adjusted Price-to-FCF falls into.


BSP:H1TH34
83GF Score
H World Group Ltd BSP:H1TH34
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

H World Group Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, H World Group's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=0.03/116.3033*116.3033
=0.030

Current CPI (Mar. 2026) = 116.3033.

H World Group Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.297 101.400 0.341
201609 0.216 102.400 0.245
201612 0.140 102.600 0.159
201703 0.000 103.200 0.000
201706 0.276 103.100 0.311
201709 0.282 104.100 0.315
201712 0.118 104.500 0.131
201803 0.022 105.300 0.024
201806 0.469 104.900 0.520
201809 0.279 106.600 0.304
201812 0.131 106.500 0.143
201903 -0.116 107.700 -0.125
201906 0.395 107.700 0.427
201909 0.294 109.800 0.311
201912 0.241 111.200 0.252
202003 -1.113 112.300 -1.153
202006 0.111 110.400 0.117
202009 0.467 111.700 0.486
202012 -0.119 111.500 -0.124
202103 -1.049 112.662 -1.083
202106 0.554 111.769 0.576
202109 -0.101 112.215 -0.105
202112 0.283 113.108 0.291
202203 -0.846 114.335 -0.861
202206 0.513 114.558 0.521
202209 0.118 115.339 0.119
202212 0.492 115.116 0.497
202303 0.917 115.116 0.926
202306 1.044 114.558 1.060
202309 0.497 115.339 0.501
202312 1.074 114.781 1.088
202403 0.330 115.227 0.333
202406 1.142 114.781 1.157
202409 0.891 115.785 0.895
202412 1.608 114.893 1.628
202503 0.209 115.116 0.211
202506 1.469 114.907 1.487
202509 0.865 115.471 0.871
202512 1.922 115.832 1.930
202603 0.030 116.303 0.030

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.

What does a Cyclically Adjusted FCF per Share of R$1.59 mean?
H World Group (BSP:H1TH34) has a Cyclically Adjusted FCF per Share of R$1.59 as of Mar. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on H World Group and its competitors.
Is H World Group's Cyclically Adjusted FCF per Share too high?
H World Group's current Cyclically Adjusted FCF per Share is R$1.59. Overall, H World Group has a GF Score™ of 83/100, reflecting its overall financial health beyond just this single metric.
How does H World Group's Cyclically Adjusted FCF per Share compare to H and WH?
H World Group's Cyclically Adjusted FCF per Share of R$1.59 can be compared against companies in the Travel & Leisure industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted FCF per Share for a Travel & Leisure company?
A good Cyclically Adjusted FCF per Share depends on the Travel & Leisure industry context. However, Cyclically Adjusted FCF per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted FCF per Share mean?
A high Cyclically Adjusted FCF per Share can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on H World Group and its competitors. H World Group's current Cyclically Adjusted FCF per Share is R$1.59. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is H World Group stock overvalued right now?
H World Group (BSP:H1TH34) has a current Cyclically Adjusted FCF per Share of R$1.59. The stock's GF Value™ is R$61.34, compared to a current price of R$54.36 — trading 11.4% below its estimated fair value. The current Cyclically Adjusted FCF per Share is R$1.59. H World Group's overall GF Score™ is 83/100 with 1 warning sign to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For H World Group (BSP:H1TH34), the current Cyclically Adjusted FCF per Share is R$1.59 as of Mar. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is H World Group (BSP:H1TH34) Overvalued in 2026?

Based on GuruFocus' analysis, H World Group stock appears to be undervalued. The current stock price of R$54.36 is trading 11.4% below its estimated GF Value™ of R$61.34.

Key valuation signals for BSP:H1TH34:

  • Cyclically Adjusted FCF per Share: R$1.59
  • GF Value™: R$61.34 vs. price of R$54.36 (11.4% below fair value)
  • GF Score™: 83/100 with 1 warning sign

No single metric tells the full story. See the BSP:H1TH34 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


H World Group Business Description

Address No. 1299 Fenghua Road, Jiading District, Shanghai, CHN, 201803
H World Group Ltd a foremost, fast-growing multi-brand hotel group with international operations. The principal business activities of the Company are to develop and operate leased and owned, manachised and franchised hotels mainly in the PRC or PRC Mainland. The Group has two operating segments which are legacy Huazhu and legacy DH according to the way management intends to evaluate results and allocate resources within the Group. The majority of revenue comes from legacy Huazhu. The company has presence in Greater China and also Outside Greater China.
83GF Score

Get the complete analysis for BSP:H1TH34

Cyclically Adjusted FCF per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

R$54.36
Price
R$61.34
GF Value