Tile Shop Holdings (FRA:2TS0) Cyclically Adjusted FCF per Share: €0.33 (As of Dec. 2025)

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.

FRA:2TS0 Tile Shop Holdings Inc FRA:2TS0
54 GF Score
Price €2.93
GF Value €5.91
! 5 Warning Signs
View Full Analysis

What is Tile Shop Holdings Cyclically Adjusted FCF per Share?

Tile Shop Holdings FRA:2TS0 54 Cyclically Adjusted FCF per Share is €0.33 as of Dec. 2025. GuruFocus rates FRA:2TS0 with a GF Score™ of 54/100 and a GF Value™ of €5.91. 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.

Tile Shop Holdings's adjusted free cash flow per share for the three months ended in Dec. 2025 was €-0.136. 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 €0.33 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Tile Shop Holdings's average Cyclically Adjusted FCF Growth Rate was -19.60% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 12.20% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 4.30% 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 Tile Shop Holdings was 12.20% per year. The lowest was 5.40% per year. And the median was 11.30% per year.

As of today (2026-08-11), Tile Shop Holdings's current stock price is €2.925. Tile Shop Holdings's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was €0.33. Tile Shop Holdings's Cyclically Adjusted Price-to-FCF of today is 8.86.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Tile Shop Holdings was 20.57. The lowest was 6.78. And the median was 13.78.


Tile Shop Holdings  (FRA:2TS0) 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.

Tile Shop Holdings's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=2.925/0.33
=8.86

* 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 Tile Shop Holdings was 20.57. The lowest was 6.78. And the median was 13.78.


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.


Tile Shop Holdings Cyclically Adjusted FCF per Share Related Terms


Tile Shop Holdings Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Tile Shop Holdings'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.

Tile Shop Holdings Cyclically Adjusted FCF per Share Chart

Tile Shop Holdings 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 0.32 0.27 0.43 0.48 0.33

Tile Shop Holdings Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 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 0.48 0.43 0.42 0.37 0.33

FRA:2TS0 vs LIVE, HVT, HD: Cyclically Adjusted FCF per Share Comparison

For the Home Improvement Retail subindustry, Tile Shop Holdings'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.


Tile Shop Holdings Cyclically Adjusted Price-to-FCF vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Tile Shop Holdings's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Tile Shop Holdings's Cyclically Adjusted Price-to-FCF falls into.


FRA:2TS0
54GF Score
Tile Shop Holdings Inc FRA:2TS0
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Tile Shop Holdings 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, Tile Shop Holdings's adjusted Free Cash Flow per Share data for the three months ended in Dec. 2025 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Dec. 2025 (Change)*Current CPI (Dec. 2025)
=-0.136/324.0540*324.0540
=-0.136

Current CPI (Dec. 2025) = 324.0540.

Tile Shop Holdings Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 0.367 238.132 0.499
201606 0.136 241.018 0.183
201609 0.034 241.428 0.046
201612 -0.086 241.432 -0.115
201703 0.181 243.801 0.241
201706 0.081 244.955 0.107
201709 0.105 246.819 0.138
201712 -0.264 246.524 -0.347
201803 0.078 249.554 0.101
201806 0.018 251.989 0.023
201809 -0.218 252.439 -0.280
201812 -0.167 251.233 -0.215
201903 0.127 254.202 0.162
201906 -0.058 256.143 -0.073
201909 0.121 256.759 0.153
201912 0.014 256.974 0.018
202003 0.404 258.115 0.507
202006 0.317 257.797 0.398
202009 0.268 260.280 0.334
202012 0.122 260.474 0.152
202103 0.443 264.877 0.542
202106 0.144 271.696 0.172
202109 -0.006 274.310 -0.007
202112 -0.118 278.802 -0.137
202203 0.083 287.504 0.094
202206 -0.052 296.311 -0.057
202209 -0.100 296.808 -0.109
202212 -0.176 296.797 -0.192
202303 0.482 301.836 0.517
202306 0.231 305.109 0.245
202309 0.252 307.789 0.265
202312 0.034 306.746 0.036
202403 0.334 312.332 0.347
202406 0.028 314.175 0.029
202409 -0.009 315.301 -0.009
202412 -0.091 315.605 -0.093
202503 0.134 319.799 0.136
202506 0.013 322.561 0.013
202509 -0.071 324.800 -0.071
202512 -0.136 324.054 -0.136

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 €0.33 mean?
Tile Shop Holdings (FRA:2TS0) has a Cyclically Adjusted FCF per Share of €0.33 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 Tile Shop Holdings and its competitors.
Is Tile Shop Holdings' Cyclically Adjusted FCF per Share too high?
Tile Shop Holdings' current Cyclically Adjusted FCF per Share is €0.33. Overall, Tile Shop Holdings has a GF Score™ of 54/100, reflecting its overall financial health beyond just this single metric.
How does Tile Shop Holdings' Cyclically Adjusted FCF per Share compare to LIVE and HVT?
Tile Shop Holdings' Cyclically Adjusted FCF per Share of €0.33 can be compared against companies in the Retail - Cyclical 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 Retail - Cyclical company?
A good Cyclically Adjusted FCF per Share depends on the Retail - Cyclical 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 Tile Shop Holdings and its competitors. Tile Shop Holdings's current Cyclically Adjusted FCF per Share is €0.33. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Tile Shop Holdings stock overvalued right now?
Tile Shop Holdings (FRA:2TS0) has a current Cyclically Adjusted FCF per Share of €0.33. The stock's GF Value™ is €5.91, compared to a current price of €2.93 — trading 50.5% below its estimated fair value. The current Cyclically Adjusted FCF per Share is €0.33. Tile Shop Holdings' overall GF Score™ is 54/100 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 Tile Shop Holdings (FRA:2TS0), the current Cyclically Adjusted FCF per Share is €0.33 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 Tile Shop Holdings (FRA:2TS0) Overvalued in 2026?

Based on GuruFocus' analysis, Tile Shop Holdings stock appears to be undervalued. The current stock price of €2.93 is trading 50.5% below its estimated GF Value™ of €5.91.

Key valuation signals for FRA:2TS0:

  • Cyclically Adjusted FCF per Share: €0.33
  • GF Value™: €5.91 vs. price of €2.93 (50.5% below fair value)
  • GF Score™: 54/100 with 5 warning signs

No single metric tells the full story. See the FRA:2TS0 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Tile Shop Holdings Business Description

Other Exchanges TTSH:USA
Address 14000 Carlson Parkway, Plymouth, MN, USA, 55441
Tile Shop Holdings Inc is a specialty retailer of natural stone and man-made tiles, setting and maintenance materials, and related accessories in the United States. It manufactures its setting and maintenance materials, such as thinset, grout, and sealers. The company's primary market is retail sales to consumers, contractors, designers and home builders. Natural stone products include marble, travertine, granite, quartz, sandstone, slate, and onyx tiles. Man-made products include ceramic, porcelain, glass, cement, wood look, metal and luxury vinyl tile. The company earns majority of their revenue in the United States.
54GF Score

Get the complete analysis for FRA:2TS0

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

€2.93
Price
€5.91
GF Value