Scandic Hotels Group AB (CHIX:SHOTS) Cyclically Adjusted FCF per Share: kr26.26 (As of Jun. 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.

CHIX:SHOTS Scandic Hotels Group AB CHIX:SHOTS
84 GF Score
Price kr79.68
GF Value kr74.53
Valuation Fairly Valued
! 5 Warning Signs
View Full Analysis

What is Scandic Hotels Group AB Cyclically Adjusted FCF per Share?

Scandic Hotels Group AB CHIX:SHOTS 84 Cyclically Adjusted FCF per Share is kr26.26 as of Jun. 2026. GuruFocus rates CHIX:SHOTS with a GF Score™ of 84/100 and a GF Value™ of kr74.53 (Fairly Valued). The stock has 5 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.

Scandic Hotels Group AB's adjusted free cash flow per share for the three months ended in Jun. 2026 was kr9.195. 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 kr26.26 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Scandic Hotels Group AB's average Cyclically Adjusted FCF Growth Rate was 7.20% 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.

As of today (2026-07-20), Scandic Hotels Group AB's current stock price is kr79.675. Scandic Hotels Group AB's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was kr26.26. Scandic Hotels Group AB's Cyclically Adjusted Price-to-FCF of today is 3.03.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Scandic Hotels Group AB was 3.83. The lowest was 1.99. And the median was 3.20.


Scandic Hotels Group AB  (CHIX:SHOTs) 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.

Scandic Hotels Group AB's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=79.675/26.26
=3.03

* 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 Scandic Hotels Group AB was 3.83. The lowest was 1.99. And the median was 3.20.


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.


Scandic Hotels Group AB Cyclically Adjusted FCF per Share Related Terms


Scandic Hotels Group AB Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Scandic Hotels Group AB'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.

Scandic Hotels Group AB Cyclically Adjusted FCF per Share Chart

Scandic Hotels Group AB 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 0.00 0.00 23.01 23.29 24.65

Scandic Hotels Group AB Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 23.18 26.72 24.65 25.01 26.26

CHIX:SHOTS vs MAR, HLT, H: Cyclically Adjusted FCF per Share Comparison

For the Lodging subindustry, Scandic Hotels Group AB'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.


Scandic Hotels Group AB Cyclically Adjusted Price-to-FCF vs Travel & Leisure Industry

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

* The bar in red indicates where Scandic Hotels Group AB's Cyclically Adjusted Price-to-FCF falls into.


CHIX:SHOTS
84GF Score
Scandic Hotels Group AB CHIX:SHOTS
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Scandic Hotels Group AB 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, Scandic Hotels Group AB's adjusted Free Cash Flow per Share data for the three months ended in Jun. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=9.195/134.1100*134.1100
=9.195

Current CPI (Jun. 2026) = 134.1100.

Scandic Hotels Group AB Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 3.384 101.138 4.487
201612 5.923 102.022 7.786
201703 -0.868 102.022 -1.141
201706 1.838 102.752 2.399
201709 2.906 103.279 3.774
201712 5.259 103.793 6.795
201803 -1.287 103.962 -1.660
201806 4.217 104.875 5.393
201809 1.734 105.679 2.201
201812 7.196 105.912 9.112
201903 3.223 105.886 4.082
201906 13.761 106.742 17.289
201909 12.801 107.214 16.012
201912 18.081 107.766 22.501
202003 3.329 106.563 4.190
202006 4.358 107.498 5.437
202009 3.676 107.635 4.580
202012 -1.916 108.296 -2.373
202103 -0.952 108.360 -1.178
202106 3.738 108.928 4.602
202109 6.216 110.338 7.555
202112 8.993 112.486 10.722
202203 0.350 114.825 0.409
202206 10.353 118.384 11.728
202209 8.523 122.296 9.346
202212 8.472 126.365 8.991
202303 3.826 127.042 4.039
202306 7.776 129.407 8.059
202309 8.743 130.224 9.004
202312 8.051 131.912 8.185
202403 3.210 132.205 3.256
202406 8.423 132.716 8.511
202409 8.651 132.304 8.769
202412 9.276 132.987 9.354
202503 3.153 132.825 3.184
202506 9.934 133.699 9.965
202509 8.767 133.480 8.808
202512 8.149 133.390 8.193
202603 4.318 133.560 4.336
202606 9.195 134.110 9.195

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 kr26.26 mean?
Scandic Hotels Group AB (CHIX:SHOTS) has a Cyclically Adjusted FCF per Share of kr26.26 as of Jun. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Scandic Hotels Group AB and its competitors.
Is Scandic Hotels Group AB's Cyclically Adjusted FCF per Share too high?
Scandic Hotels Group AB's current Cyclically Adjusted FCF per Share is kr26.26. Overall, Scandic Hotels Group AB has a GF Score™ of 84/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Scandic Hotels Group AB's Cyclically Adjusted FCF per Share compare to MAR and HLT?
Scandic Hotels Group AB's Cyclically Adjusted FCF per Share of kr26.26 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 Scandic Hotels Group AB and its competitors. Scandic Hotels Group AB's current Cyclically Adjusted FCF per Share is kr26.26. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Scandic Hotels Group AB stock overvalued right now?
Based on GuruFocus' analysis, Scandic Hotels Group AB (CHIX:SHOTS) is currently considered Fairly Valued. The stock's GF Value™ is kr74.53, compared to a current price of kr79.68 — trading 6.9% above its estimated fair value. The current Cyclically Adjusted FCF per Share is kr26.26. Scandic Hotels Group AB's overall GF Score™ is 84/100 with 5 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 Scandic Hotels Group AB (CHIX:SHOTS), the current Cyclically Adjusted FCF per Share is kr26.26 as of Jun. 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 Scandic Hotels Group AB (CHIX:SHOTS) Overvalued in 2026?

Based on GuruFocus' analysis, Scandic Hotels Group AB stock appears to be overvalued. The current stock price of kr79.68 is trading 6.9% above its estimated GF Value™ of kr74.53. GuruFocus considers Scandic Hotels Group AB to be Fairly Valued.

Key valuation signals for CHIX:SHOTS:

  • Cyclically Adjusted FCF per Share: kr26.26
  • GF Value™: kr74.53 vs. price of kr79.68 (6.9% above fair value)
  • GF Score™: 84/100 with 5 warning signs

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


Scandic Hotels Group AB Business Description

Address Sveavagen 167, P.O. Box 6197, Stockholm, SWE, SE-102 33
Scandic Hotels Group AB is a Sweden-based company engaged in the operation of hotels. The company has a network of hotels in the Nordic market, which creates an offering for guests and customers. The majority of the company's revenue comes from the Room, Restaurant and conferences. Its business is operated through various geographical regions which include Sweden, Norway, Finland, and Other European and Central functions.
84GF Score

Get the complete analysis for CHIX:SHOTS

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

kr79.68
Price
kr74.53
GF Value