Westshore Terminals Investment (FRA:3I7) Cyclically Adjusted FCF per Share: €1.16 (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.

FRA:3I7 Westshore Terminals Investment Corp FRA:3I7
62 GF Score
Price €24.40
GF Value €14.10
Valuation Significantly Overvalued
! 11 Warning Signs
View Full Analysis

What is Westshore Terminals Investment Cyclically Adjusted FCF per Share?

Westshore Terminals Investment FRA:3I7 +1.67% 62 Cyclically Adjusted FCF per Share is €1.16 as of Jun. 2026. GuruFocus rates FRA:3I7 with a GF Score™ of 62/100 and a GF Value™ of €14.10 (Significantly Overvalued). The stock has 11 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.

Westshore Terminals Investment's adjusted free cash flow per share for the three months ended in Jun. 2026 was €0.382. 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 €1.16 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Westshore Terminals Investment's average Cyclically Adjusted FCF Growth Rate was 2.70% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -1.40% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 2.60% per year. During the past 10 years, the average Cyclically Adjusted FCF Growth Rate was 3.40% 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 Westshore Terminals Investment was 8.10% per year. The lowest was -1.40% per year. And the median was 4.60% per year.

As of today (2026-09-07), Westshore Terminals Investment's current stock price is €24.40. Westshore Terminals Investment's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was €1.16. Westshore Terminals Investment's Cyclically Adjusted Price-to-FCF of today is 21.03.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Westshore Terminals Investment was 22.45. The lowest was 8.64. And the median was 14.61.


Westshore Terminals Investment  (FRA:3I7) 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.

Westshore Terminals Investment's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=24.40/1.16
=21.03

* 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 Westshore Terminals Investment was 22.45. The lowest was 8.64. And the median was 14.61.


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.


Westshore Terminals Investment Cyclically Adjusted FCF per Share Related Terms


Westshore Terminals Investment Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Westshore Terminals Investment'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.

Westshore Terminals Investment Cyclically Adjusted FCF per Share Chart

Westshore Terminals Investment 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 1.19 1.30 1.25 1.25 1.15

Westshore Terminals Investment 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 1.17 1.09 1.15 1.17 1.16

Westshore Terminals Investment Cyclically Adjusted FCF per Share Competitor Comparison

For the Marine Shipping subindustry, Westshore Terminals Investment'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.


Westshore Terminals Investment Cyclically Adjusted Price-to-FCF vs Transportation Industry

For the Transportation industry and Industrials sector, Westshore Terminals Investment's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Westshore Terminals Investment's Cyclically Adjusted Price-to-FCF falls into.


FRA:3I7
62GF Score
Westshore Terminals Investment Corp FRA:3I7
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Westshore Terminals Investment 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, Westshore Terminals Investment'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)
=0.382/133.5265*133.5265
=0.382

Current CPI (Jun. 2026) = 133.5265.

Westshore Terminals Investment Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 0.287 101.765 0.377
201612 0.057 101.449 0.075
201703 0.099 102.634 0.129
201706 0.366 103.029 0.474
201709 0.302 103.345 0.390
201712 0.012 103.345 0.016
201803 0.133 105.004 0.169
201806 0.293 105.557 0.371
201809 0.361 105.636 0.456
201812 0.305 105.399 0.386
201903 0.058 106.979 0.072
201906 0.383 107.690 0.475
201909 0.467 107.611 0.579
201912 0.543 107.769 0.673
202003 0.253 107.927 0.313
202006 0.511 108.401 0.629
202009 0.350 108.164 0.432
202012 0.485 108.559 0.597
202103 0.170 110.298 0.206
202106 0.375 111.720 0.448
202109 0.290 112.905 0.343
202112 0.547 113.774 0.642
202203 0.150 117.646 0.170
202206 0.298 120.806 0.329
202209 0.331 120.648 0.366
202212 0.251 120.964 0.277
202303 0.101 122.702 0.110
202306 0.304 124.203 0.327
202309 0.431 125.230 0.460
202312 0.246 125.072 0.263
202403 -0.048 126.258 -0.051
202406 0.337 127.522 0.353
202409 0.645 127.285 0.677
202412 0.126 127.364 0.132
202503 0.281 129.181 0.290
202506 -0.298 129.892 -0.306
202509 0.024 130.287 0.025
202512 0.802 130.366 0.821
202603 -0.008 132.262 -0.008
202606 0.382 133.527 0.382

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 €1.16 mean?
Westshore Terminals Investment (FRA:3I7) has a Cyclically Adjusted FCF per Share of €1.16 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 Westshore Terminals Investment and its competitors.
Is Westshore Terminals Investment's Cyclically Adjusted FCF per Share too high?
Westshore Terminals Investment's current Cyclically Adjusted FCF per Share is €1.16. Overall, Westshore Terminals Investment has a GF Score™ of 62/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Westshore Terminals Investment's Cyclically Adjusted FCF per Share compare to competitors?
Westshore Terminals Investment's Cyclically Adjusted FCF per Share of €1.16 can be compared against companies in the Transportation 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 Transportation company?
A good Cyclically Adjusted FCF per Share depends on the Transportation 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 Westshore Terminals Investment and its competitors. Westshore Terminals Investment's current Cyclically Adjusted FCF per Share is €1.16. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Westshore Terminals Investment stock overvalued right now?
Based on GuruFocus' analysis, Westshore Terminals Investment (FRA:3I7) is currently considered Significantly Overvalued. The stock's GF Value™ is €14.10, compared to a current price of €24.40 — trading 73% above its estimated fair value. The current Cyclically Adjusted FCF per Share is €1.16. Westshore Terminals Investment's overall GF Score™ is 62/100 with 11 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 Westshore Terminals Investment (FRA:3I7), the current Cyclically Adjusted FCF per Share is €1.16 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 Westshore Terminals Investment (FRA:3I7) Overvalued in 2026?

Based on GuruFocus' analysis, Westshore Terminals Investment stock appears to be overvalued. The current stock price of €24.40 is trading 73% above its estimated GF Value™ of €14.10. GuruFocus considers Westshore Terminals Investment to be Significantly Overvalued.

Key valuation signals for FRA:3I7:

  • Cyclically Adjusted FCF per Share: €1.16
  • GF Value™: €14.10 vs. price of €24.40 (73% above fair value)
  • GF Score™: 62/100 with 11 warning signs

No single metric tells the full story. See the FRA:3I7 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Westshore Terminals Investment Business Description

Other Exchanges WTSHF:USAWTE:Canada
Address 1067 West Cordova Street, Suite 1800, Vancouver, BC, CAN, V6C 1C7
Westshore Terminals Investment Corporation is a Canada-based company, which owns the Westshore Terminals Limited Partnership. The company operates a coal storage and loading terminal at Roberts Bank, British Columbia, and revenue is derived from rates charged for loading coal onto seagoing vessels. The company services coal from mines in British Columbia, Alberta, and the northwestern United States. The coal is delivered to the terminal in unit trains and then unloaded and transferred onto a ship. It is then shipped to multiple countries across the world, with the majority headed to Japan, Korea and China.
62GF Score

Get the complete analysis for FRA:3I7

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

€24.40
Price
€14.10
GF Value