FHN (First Horizon) Cyclically Adjusted FCF per Share: $1.66 (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.

FHN First Horizon Corp FHN
69 GF Score
Price $25.70
GF Value $21.56
Valuation Modestly Overvalued
! 5 Warning Signs
View Full Analysis

What is First Horizon Cyclically Adjusted FCF per Share?

First Horizon FHN +0.98% 69 Cyclically Adjusted FCF per Share is $1.66 as of Mar. 2026. GuruFocus rates FHN with a GF Score™ of 69/100 and a GF Value™ of $21.56 (Modestly 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.

First Horizon's adjusted free cash flow per share for the three months ended in Mar. 2026 was $0.554. 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 $1.66 for the trailing ten years ended in Mar. 2026.

During the past 12 months, First Horizon's average Cyclically Adjusted FCF Growth Rate was -2.40% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -1.70% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 6.80% per year. During the past 10 years, the average Cyclically Adjusted FCF Growth Rate was -10.10% 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 First Horizon was 115.10% per year. The lowest was -265.90% per year. And the median was -0.10% per year.

As of today (2026-07-31), First Horizon's current stock price is $25.70. First Horizon's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was $1.66. First Horizon's Cyclically Adjusted Price-to-FCF of today is 15.48.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of First Horizon was 18.66. The lowest was 3.35. And the median was 9.88.


First Horizon  (NYSE:FHN) 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.

First Horizon's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=25.70/1.66
=15.48

* 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 First Horizon was 18.66. The lowest was 3.35. And the median was 9.88.


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.


First Horizon Cyclically Adjusted FCF per Share Related Terms


First Horizon Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for First Horizon'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.

First Horizon Cyclically Adjusted FCF per Share Chart

First Horizon 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 1.27 1.58 1.64 1.53 1.50

First Horizon 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 1.59 1.50 1.50 1.66 0.00

FHN vs WBS, BPOP, UMBF: Cyclically Adjusted FCF per Share Comparison

For the Banks - Regional subindustry, First Horizon'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.


First Horizon Cyclically Adjusted Price-to-FCF vs Banks Industry

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

* The bar in red indicates where First Horizon's Cyclically Adjusted Price-to-FCF falls into.


FHN
69GF Score
First Horizon Corp FHN
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

First Horizon 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, First Horizon'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)
=0.554/330.2130*330.2130
=0.554

Current CPI (Mar. 2026) = 330.2130.

First Horizon Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.313 241.018 0.429
201609 -1.081 241.428 -1.479
201612 1.778 241.432 2.432
201703 -0.341 243.801 -0.462
201706 -1.633 244.955 -2.201
201709 0.529 246.819 0.708
201712 0.967 246.524 1.295
201803 -0.673 249.554 -0.891
201806 0.735 251.989 0.963
201809 -0.558 252.439 -0.730
201812 1.080 251.233 1.420
201903 0.361 254.202 0.469
201906 0.694 256.143 0.895
201909 1.125 256.759 1.447
201912 0.297 256.974 0.382
202003 -4.496 258.115 -5.752
202006 2.825 257.797 3.619
202009 0.392 260.280 0.497
202012 0.758 260.474 0.961
202103 1.893 264.877 2.360
202106 -0.117 271.696 -0.142
202109 -0.849 274.310 -1.022
202112 0.277 278.802 0.328
202203 1.244 287.504 1.429
202206 1.431 296.311 1.595
202209 1.342 296.808 1.493
202212 -0.002 296.797 -0.002
202303 -0.129 301.836 -0.141
202306 0.528 305.109 0.571
202309 1.227 307.789 1.316
202312 0.626 306.746 0.674
202403 1.484 312.332 1.569
202406 -0.294 314.175 -0.309
202409 0.712 315.301 0.746
202412 0.326 315.605 0.341
202503 0.650 319.799 0.671
202506 0.144 322.561 0.147
202509 -0.408 324.800 -0.415
202512 0.783 324.054 0.798
202603 0.554 330.213 0.554

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 $1.66 mean?
First Horizon (FHN) has a Cyclically Adjusted FCF per Share of $1.66 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 First Horizon and its competitors.
Is First Horizon's Cyclically Adjusted FCF per Share too high?
First Horizon's current Cyclically Adjusted FCF per Share is $1.66. Overall, First Horizon has a GF Score™ of 69/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does First Horizon's Cyclically Adjusted FCF per Share compare to WBS and BPOP?
First Horizon's Cyclically Adjusted FCF per Share of $1.66 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 First Horizon and its competitors. First Horizon's current Cyclically Adjusted FCF per Share is $1.66. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is First Horizon stock overvalued right now?
Based on GuruFocus' analysis, First Horizon (FHN) is currently considered Modestly Overvalued. The stock's GF Value™ is $21.56, compared to a current price of $25.70 — trading 19.2% above its estimated fair value. The current Cyclically Adjusted FCF per Share is $1.66. First Horizon's overall GF Score™ is 69/100 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 First Horizon (FHN), the current Cyclically Adjusted FCF per Share is $1.66 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 First Horizon (FHN) Overvalued in 2026?

Based on GuruFocus' analysis, First Horizon stock appears to be overvalued. The current stock price of $25.70 is trading 19.2% above its estimated GF Value™ of $21.56. GuruFocus considers First Horizon to be Modestly Overvalued.

Key valuation signals for FHN:

  • Cyclically Adjusted FCF per Share: $1.66
  • GF Value™: $21.56 vs. price of $25.70 (19.2% above fair value)
  • GF Score™: 69/100 with 5 warning signs

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


First Horizon Business Description

Address 165 Madison Avenue, Memphis, TN, USA, 38103
First Horizon Corp is the parent company of First Tennessee Bank, a prominent regional bank with about 200 branches around Tennessee. The company's reportable segments are: Commercial, Consumer & Wealth, Wholesale, and Corporate. The majority of its revenue is generated from Commercial, Consumer & Wealth. The Commercial, Consumer & Wealth segment offers financial products and services, including traditional lending and deposit taking, to commercial and consumer clients in the southern USA and other selected markets. The Wholesale segment delivers industry-specific products and services, while the Corporate segment provides internal support functions like finance, risk, and audit.
69GF Score

Get the complete analysis for FHN

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

$25.70
Price
$21.56
GF Value