DSNY (Destiny Media Technologies) Cyclically Adjusted FCF per Share: $0.03 (As of May. 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.

DSNY Destiny Media Technologies Inc DSNY
48 GF Score
Price $0.53
GF Value $0.78
Valuation Possible Value Trap
! 4 Warning Signs
View Full Analysis

What is Destiny Media Technologies Cyclically Adjusted FCF per Share?

Destiny Media Technologies DSNY -5.09% 48 Cyclically Adjusted FCF per Share is $0.03 as of May. 2026. GuruFocus rates DSNY with a GF Score™ of 48/100 and a GF Value™ of $0.78 (Possible Value Trap). 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.

Destiny Media Technologies's adjusted free cash flow per share for the three months ended in May. 2026 was $0.027. 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 $0.03 for the trailing ten years ended in May. 2026.

During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -7.50% 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 Destiny Media Technologies was 17.00% per year. The lowest was -30.70% per year. And the median was 0.00% per year.

As of today (2026-07-23), Destiny Media Technologies's current stock price is $0.53. Destiny Media Technologies's Cyclically Adjusted FCF per Share for the quarter that ended in May. 2026 was $0.03. Destiny Media Technologies's Cyclically Adjusted Price-to-FCF of today is 17.67.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Destiny Media Technologies was 134.70. The lowest was 15.61. And the median was 38.50.


Destiny Media Technologies  (OTCPK:DSNY) 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.

Destiny Media Technologies's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=0.53/0.03
=17.67

* 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 Destiny Media Technologies was 134.70. The lowest was 15.61. And the median was 38.50.


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.


Destiny Media Technologies Cyclically Adjusted FCF per Share Related Terms


Destiny Media Technologies Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Destiny Media Technologies'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.

Destiny Media Technologies Cyclically Adjusted FCF per Share Chart

Destiny Media Technologies Annual Data
Trend Aug16 Aug17 Aug18 Aug19 Aug20 Aug21 Aug22 Aug23 Aug24 Aug25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.02 0.02 0.01 0.02 0.02

Destiny Media Technologies Quarterly Data
Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 Nov24 Feb25 May25 Aug25 Nov25 Feb26 May26
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 0.00 0.02 0.03 0.02 0.03

DSNY vs AMZE, VS, ONEI: Cyclically Adjusted FCF per Share Comparison

For the Software - Application subindustry, Destiny Media Technologies'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.


Destiny Media Technologies Cyclically Adjusted Price-to-FCF vs Software Industry

For the Software industry and Technology sector, Destiny Media Technologies's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Destiny Media Technologies's Cyclically Adjusted Price-to-FCF falls into.


DSNY
48GF Score
Destiny Media Technologies Inc DSNY
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Destiny Media Technologies 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, Destiny Media Technologies's adjusted Free Cash Flow per Share data for the three months ended in May. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of May. 2026 (Change)*Current CPI (May. 2026)
=0.027/134.0005*134.0005
=0.027

Current CPI (May. 2026) = 134.0005.

Destiny Media Technologies Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201608 -0.008 101.686 -0.011
201611 0.029 101.607 0.038
201702 -0.003 102.476 -0.004
201705 0.022 103.108 0.029
201708 0.010 103.108 0.013
201711 0.041 103.740 0.053
201802 -0.013 104.688 -0.017
201805 0.042 105.399 0.053
201808 0.019 106.031 0.024
201811 0.023 105.478 0.029
201902 0.010 106.268 0.013
201905 -0.010 107.927 -0.012
201908 0.038 108.085 0.047
201911 0.006 107.769 0.007
202002 -0.024 108.559 -0.030
202005 -0.011 107.532 -0.014
202008 0.047 108.243 0.058
202011 0.042 108.796 0.052
202102 -0.005 109.745 -0.006
202105 -0.004 111.404 -0.005
202108 -0.002 112.668 -0.002
202111 -0.013 113.932 -0.015
202202 0.003 115.986 0.003
202205 -0.049 120.016 -0.055
202208 0.021 120.569 0.023
202211 0.021 121.675 0.023
202302 -0.026 122.070 -0.029
202305 -0.014 124.045 -0.015
202308 0.019 125.389 0.020
202311 0.001 125.468 0.001
202402 -0.016 125.468 -0.017
202405 0.002 127.601 0.002
202408 0.007 127.838 0.007
202411 0.012 127.838 0.013
202502 -0.031 128.786 -0.032
202505 0.000 129.813 0.000
202508 -0.010 130.208 -0.010
202511 0.028 130.682 0.029
202602 -0.024 131.077 -0.025
202605 0.027 134.001 0.027

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 $0.03 mean?
Destiny Media Technologies (DSNY) has a Cyclically Adjusted FCF per Share of $0.03 as of May. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Destiny Media Technologies and its competitors.
Is Destiny Media Technologies' Cyclically Adjusted FCF per Share too high?
Destiny Media Technologies' current Cyclically Adjusted FCF per Share is $0.03. Overall, Destiny Media Technologies has a GF Score™ of 48/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Destiny Media Technologies' Cyclically Adjusted FCF per Share compare to AMZE and VS?
Destiny Media Technologies' Cyclically Adjusted FCF per Share of $0.03 can be compared against companies in the Software 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 Software company?
A good Cyclically Adjusted FCF per Share depends on the Software 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 Destiny Media Technologies and its competitors. Destiny Media Technologies's current Cyclically Adjusted FCF per Share is $0.03. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Destiny Media Technologies stock overvalued right now?
Based on GuruFocus' analysis, Destiny Media Technologies (DSNY) is currently considered Possible Value Trap. The stock's GF Value™ is $0.78, compared to a current price of $0.53 — trading 32.1% below its estimated fair value. The current Cyclically Adjusted FCF per Share is $0.03. Destiny Media Technologies' overall GF Score™ is 48/100 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 Destiny Media Technologies (DSNY), the current Cyclically Adjusted FCF per Share is $0.03 as of May. 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 Destiny Media Technologies (DSNY) Overvalued in 2026?

Based on GuruFocus' analysis, Destiny Media Technologies stock appears to be undervalued. The current stock price of $0.53 is trading 32.1% below its estimated GF Value™ of $0.78. GuruFocus considers Destiny Media Technologies to be Possible Value Trap.

Key valuation signals for DSNY:

  • Cyclically Adjusted FCF per Share: $0.03
  • GF Value™: $0.78 vs. price of $0.53 (32.1% below fair value)
  • GF Score™: 48/100 with 4 warning signs

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


Destiny Media Technologies Business Description

Other Exchanges DME1:GermanyDSY:Canada
Address 1575 West Georgia Street, Suite 428, Vancouver, BC, CAN, V6G 2V3
Destiny Media Technologies Inc develops and markets software-as-a-service solutions for the music industry, with its business centered on the Play MPE platform, which distributes broadcast-quality digital content from record labels and artists to music curators and broadcasters. Its services include promotional music distribution, international and local release management, targeted recipient list management, and music-curator playback tools, along with the early-stage MTR airplay tracking service. Revenue is generated mainly from the Play MPE distribution service. The company operates internationally, serving customers across the United States, Canada, Europe, Asia, South America, Africa, and Australia.
48GF Score

Get the complete analysis for DSNY

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

$0.53
Price
$0.78
GF Value