DNKEY (Danske Bank AS) Cyclically Adjusted FCF per Share: $1.85 (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.

DNKEY Danske Bank AS DNKEY
56 GF Score
Price $28.51
GF Value $18.48
Valuation Significantly Overvalued
! 5 Warning Signs
View Full Analysis

What is Danske Bank AS Cyclically Adjusted FCF per Share?

Danske Bank AS DNKEY -1.33% 56 Cyclically Adjusted FCF per Share is $1.85 as of Jun. 2026. GuruFocus rates DNKEY with a GF Score™ of 56/100 and a GF Value™ of $18.48 (Significantly Overvalued). 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.

Danske Bank AS's adjusted free cash flow per share for the three months ended in Jun. 2026 was $0.488. 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 $1.85 for the trailing ten years ended in Jun. 2026.

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 Danske Bank AS was 27.80% per year. The lowest was -27.90% per year. And the median was -2.50% per year.

As of today (2026-09-17), Danske Bank AS's current stock price is $28.51. Danske Bank AS's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was $1.85. Danske Bank AS's Cyclically Adjusted Price-to-FCF of today is 15.39.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Danske Bank AS was 67.15. The lowest was 4.59. And the median was 9.03.


Danske Bank AS  (OTCPK:DNKEY) 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.

Danske Bank AS's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=28.51/1.853
=15.39

* 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 Danske Bank AS was 67.15. The lowest was 4.59. And the median was 9.03.


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.


Danske Bank AS Cyclically Adjusted FCF per Share Related Terms


Danske Bank AS Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Danske Bank AS'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.

Danske Bank AS Cyclically Adjusted FCF per Share Chart

Danske Bank AS 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 1.84 2.12 2.50 2.37 2.23

Danske Bank AS 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 2.15 2.35 2.22 1.88 1.85

Danske Bank AS Cyclically Adjusted FCF per Share Competitor Comparison

For the Banks - Regional subindustry, Danske Bank AS'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.


Danske Bank AS Cyclically Adjusted Price-to-FCF vs Banks Industry

For the Banks industry and Financial Services sector, Danske Bank AS's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Danske Bank AS's Cyclically Adjusted Price-to-FCF falls into.


DNKEY
56GF Score
Danske Bank AS DNKEY
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Danske Bank AS 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, Danske Bank AS'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)
=0.488/122.9500*122.9500
=0.488

Current CPI (Jun. 2026) = 122.9500.

Danske Bank AS Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 -1.224 100.200 -1.502
201612 0.576 100.300 0.706
201703 4.273 101.200 5.191
201706 -1.663 101.200 -2.020
201709 -7.106 101.800 -8.582
201712 6.541 101.300 7.939
201803 2.804 101.700 3.390
201806 0.324 102.300 0.389
201809 0.192 102.400 0.231
201812 -0.769 102.100 -0.926
201903 -1.745 102.900 -2.085
201906 -0.757 102.900 -0.905
201909 -0.851 102.900 -1.017
201912 3.926 102.900 4.691
202003 -0.205 103.300 -0.244
202006 0.286 103.200 0.341
202009 0.636 103.500 0.756
202012 1.394 103.400 1.658
202103 0.250 104.300 0.295
202106 -0.120 105.000 -0.141
202109 0.726 105.800 0.844
202112 0.196 106.600 0.226
202203 0.073 109.900 0.082
202206 0.191 113.600 0.207
202209 1.254 116.400 1.325
202212 0.731 115.900 0.775
202303 -0.243 117.300 -0.255
202306 0.340 116.400 0.359
202309 0.737 117.400 0.772
202312 0.308 116.700 0.324
202403 0.470 118.400 0.488
202406 0.226 118.500 0.234
202409 1.259 118.900 1.302
202412 0.308 118.900 0.318
202503 -0.577 120.200 -0.590
202506 1.009 120.700 1.028
202509 2.472 121.600 2.499
202512 0.273 121.180 0.277
202603 -0.331 121.670 -0.334
202606 0.488 122.950 0.488

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 $1.85 mean?
Danske Bank AS (DNKEY) has a Cyclically Adjusted FCF per Share of $1.85 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 Danske Bank AS and its competitors.
Is Danske Bank AS's Cyclically Adjusted FCF per Share too high?
Danske Bank AS's current Cyclically Adjusted FCF per Share is $1.85. Overall, Danske Bank AS has a GF Score™ of 56/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Danske Bank AS's Cyclically Adjusted FCF per Share compare to competitors?
Danske Bank AS's Cyclically Adjusted FCF per Share of $1.85 can be compared against companies in the Banks 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 Banks company?
A good Cyclically Adjusted FCF per Share depends on the Banks 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 Danske Bank AS and its competitors. Danske Bank AS's current Cyclically Adjusted FCF per Share is $1.85. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Danske Bank AS stock overvalued right now?
Based on GuruFocus' analysis, Danske Bank AS (DNKEY) is currently considered Significantly Overvalued. The stock's GF Value™ is $18.48, compared to a current price of $28.51 — trading 54.3% above its estimated fair value. The current Cyclically Adjusted FCF per Share is $1.85. Danske Bank AS's overall GF Score™ is 56/100 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 Danske Bank AS (DNKEY), the current Cyclically Adjusted FCF per Share is $1.85 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 Danske Bank AS (DNKEY) Overvalued in 2026?

Based on GuruFocus' analysis, Danske Bank AS stock appears to be overvalued. The current stock price of $28.51 is trading 54.3% above its estimated GF Value™ of $18.48. GuruFocus considers Danske Bank AS to be Significantly Overvalued.

Key valuation signals for DNKEY:

  • Cyclically Adjusted FCF per Share: $1.85
  • GF Value™: $18.48 vs. price of $28.51 (54.3% above fair value)
  • GF Score™: 56/100 with 5 warning signs

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


Danske Bank AS Business Description

Address Bernstorffsgade 40, Copenhagen, DNK, DK-1577
Founded in 1871, Danske Bank's headquarters are in Copenhagen, Denmark. It is the largest Danish bank with a dominant market share of 24% in lending and 27% in deposits. It operates through 144 branches in Denmark, Finland, Sweden, Norway, and Northern Ireland.
56GF Score

Get the complete analysis for DNKEY

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

$28.51
Price
$18.48
GF Value