Alliances Developpement Immobilier (CAS:ADI) Cyclically Adjusted FCF per Share: MAD25.74 (As of Dec. 2025)


CAS:ADI Alliances Developpement Immobilier SA CAS:ADI
68 GF Score
Price MAD395.90
GF Value MAD408.25
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is Alliances Developpement Immobilier Cyclically Adjusted FCF per Share?

Alliances Developpement Immobilier CAS:ADI 68 Cyclically Adjusted FCF per Share is MAD25.74 as of Dec. 2025. GuruFocus rates CAS:ADI with a GF Score™ of 68/100 and a GF Value™ of MAD408.25 (Fairly Valued). The stock has 4 warning signs 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.

Alliances Developpement Immobilier's adjusted free cash flow per share data for the fiscal year that ended in Dec. 2025 was MAD-2.614. 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 MAD25.74 for the trailing ten years ended in Dec. 2025.

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 Alliances Developpement Immobilier was 55.10% per year. The lowest was 12.10% per year. And the median was 21.00% per year.

As of today (2026-07-05), Alliances Developpement Immobilier's current stock price is MAD 395.90. Alliances Developpement Immobilier's Cyclically Adjusted FCF per Share for the fiscal year that ended in Dec. 2025 was MAD25.74. Alliances Developpement Immobilier's Cyclically Adjusted Price-to-FCF of today is 15.38.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Alliances Developpement Immobilier was 21.95. The lowest was 14.93. And the median was 17.01.


Alliances Developpement Immobilier  (CAS:ADI) 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.

Alliances Developpement Immobilier's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=395.90/25.74
=15.38

* 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 Alliances Developpement Immobilier was 21.95. The lowest was 14.93. And the median was 17.01.


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.


Alliances Developpement Immobilier Cyclically Adjusted FCF per Share Related Terms


Alliances Developpement Immobilier Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Alliances Developpement Immobilier'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.

Alliances Developpement Immobilier Cyclically Adjusted FCF per Share Chart

Alliances Developpement Immobilier Annual Data
Trend Dec13 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 -42.87 -48.12 -31.88 -3.88 25.74

Alliances Developpement Immobilier Semi-Annual Data
Jun15 Jun16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
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 -31.88 0.00 -3.88 0.00 25.74

Alliances Developpement Immobilier Cyclically Adjusted FCF per Share Competitor Comparison

For the Real Estate - Diversified subindustry, Alliances Developpement Immobilier'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.


Alliances Developpement Immobilier Cyclically Adjusted Price-to-FCF vs Real Estate Industry

For the Real Estate industry and Real Estate sector, Alliances Developpement Immobilier's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Alliances Developpement Immobilier's Cyclically Adjusted Price-to-FCF falls into.


CAS:ADI
68GF Score
Alliances Developpement Immobilier SA CAS:ADI
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Alliances Developpement Immobilier 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, Alliances Developpement Immobilier's adjusted Free Cash Flow per Share data for the fiscal year that ended in Dec. 2025 was:

Adj_FreeCashFlowPerShare=Free Cash Flow per Share /CPI of Dec. 2025 (Change)*Current CPI (Dec. 2025)
=-2.614/324.0540*324.0540
=-2.614

Current CPI (Dec. 2025) = 324.0540.

Alliances Developpement Immobilier Annual Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201312 61.527 233.049 85.553
201712 0.000 246.524 0.000
201812 0.000 251.233 0.000
201912 30.364 256.974 38.290
202012 -22.050 260.474 -27.432
202112 25.342 278.802 29.455
202212 12.762 296.797 13.934
202312 31.593 306.746 33.376
202412 34.428 315.605 35.350
202512 -2.614 324.054 -2.614

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 MAD25.74 mean?
Alliances Developpement Immobilier (CAS:ADI) has a Cyclically Adjusted FCF per Share of MAD25.74 as of Dec. 2025. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Alliances Developpement Immobilier and its competitors.
Is Alliances Developpement Immobilier's Cyclically Adjusted FCF per Share too high?
Alliances Developpement Immobilier's current Cyclically Adjusted FCF per Share is MAD25.74. Overall, Alliances Developpement Immobilier has a GF Score™ of 68/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Alliances Developpement Immobilier's Cyclically Adjusted FCF per Share compare to competitors?
Alliances Developpement Immobilier's Cyclically Adjusted FCF per Share of MAD25.74 can be compared against companies in the Real Estate 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 Real Estate company?
A good Cyclically Adjusted FCF per Share depends on the Real Estate 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 Alliances Developpement Immobilier and its competitors. Alliances Developpement Immobilier's current Cyclically Adjusted FCF per Share is MAD25.74. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Alliances Developpement Immobilier stock overvalued right now?
Based on GuruFocus' analysis, Alliances Developpement Immobilier (CAS:ADI) is currently considered Fairly Valued. The stock's GF Value™ is MAD408.25, compared to a current price of MAD395.90 — trading 3% below its estimated fair value. The current Cyclically Adjusted FCF per Share is MAD25.74. Alliances Developpement Immobilier's overall GF Score™ is 68/100 with 4 warning signs 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 Alliances Developpement Immobilier (CAS:ADI), the current Cyclically Adjusted FCF per Share is MAD25.74 as of Dec. 2025. 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 Alliances Developpement Immobilier (CAS:ADI) Overvalued in 2026?

Based on GuruFocus' analysis, Alliances Developpement Immobilier stock appears to be undervalued. The current stock price of MAD395.90 is trading 3% below its estimated GF Value™ of MAD408.25. GuruFocus considers Alliances Developpement Immobilier to be Fairly Valued.

Key valuation signals for CAS:ADI:

  • Cyclically Adjusted FCF per Share: MAD25.74
  • GF Value™: MAD408.25 vs. price of MAD395.90 (3% below fair value)
  • GF Score™: 68/100 with 4 warning signs

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


Alliances Developpement Immobilier Business Description

Address 16, Rue Ali Abderrazak, Casablanca, MAR
Alliances Developpement Immobilier SA provides real estate services. Its business activities include development, building, marketing and managing of commercial and residential assets as well as tourist property.
68GF Score

Get the complete analysis for CAS:ADI

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

MAD395.90
Price
MAD408.25
GF Value