North Media AS (FRA:3S8) Cyclically Adjusted FCF per Share: €0.77 (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.

FRA:3S8 North Media AS FRA:3S8
75 GF Score
Price €5.88
GF Value €7.18
Valuation Modestly Undervalued
! 6 Warning Signs
View Full Analysis

What is North Media AS Cyclically Adjusted FCF per Share?

North Media AS FRA:3S8 -0.68% 75 Cyclically Adjusted FCF per Share is €0.77 as of Mar. 2026. GuruFocus rates FRA:3S8 with a GF Score™ of 75/100 and a GF Value™ of €7.18 (Modestly Undervalued). The stock has 6 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.

North Media AS's adjusted free cash flow per share for the three months ended in Mar. 2026 was €-0.085. 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 €0.77 for the trailing ten years ended in Mar. 2026.

During the past 12 months, North Media AS's average Cyclically Adjusted FCF Growth Rate was -5.50% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -9.40% 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 North Media AS was -9.40% per year. The lowest was -9.40% per year. And the median was -9.40% per year.

As of today (2026-07-26), North Media AS's current stock price is €5.88. North Media AS's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was €0.77. North Media AS's Cyclically Adjusted Price-to-FCF of today is 7.64.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of North Media AS was 11.17. The lowest was 5.35. And the median was 7.63.


North Media AS  (FRA:3S8) 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.

North Media AS's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=5.88/0.77
=7.64

* 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 North Media AS was 11.17. The lowest was 5.35. And the median was 7.63.


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.


North Media AS Cyclically Adjusted FCF per Share Related Terms


North Media AS Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for North Media 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.

North Media AS Cyclically Adjusted FCF per Share Chart

North Media 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 0.00 1.09 1.02 0.87 0.77

North Media AS Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
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 0.81 0.82 0.80 0.77 0.77

FRA:3S8 vs NYT, WLY: Cyclically Adjusted FCF per Share Comparison

For the Publishing subindustry, North Media 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.


North Media AS Cyclically Adjusted Price-to-FCF vs Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, North Media AS's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


FRA:3S8
75GF Score
North Media AS FRA:3S8
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

North Media 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, North Media AS'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)
=-0.085/121.6800*121.6800
=-0.085

Current CPI (Mar. 2026) = 121.6800.

North Media AS Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201412 0.000 99.400 0.000
201506 0.000 100.300 0.000
201512 0.000 99.800 0.000
201606 0.000 100.600 0.000
201612 0.000 100.300 0.000
201706 0.000 101.200 0.000
201712 0.000 101.300 0.000
201803 0.089 101.700 0.106
201806 0.221 102.300 0.263
201809 -0.039 102.400 -0.046
201812 0.297 102.100 0.354
201903 0.245 102.900 0.290
201906 0.225 102.900 0.266
201909 0.235 102.900 0.278
201912 0.123 102.900 0.145
202003 0.480 103.300 0.565
202006 0.794 103.200 0.936
202009 0.276 103.500 0.324
202012 -0.062 103.400 -0.073
202103 0.166 104.300 0.194
202106 0.257 105.000 0.298
202109 0.415 105.800 0.477
202112 0.113 106.600 0.129
202203 0.217 109.900 0.240
202206 0.418 113.600 0.448
202209 0.177 116.400 0.185
202212 0.406 115.900 0.426
202303 0.387 117.300 0.401
202306 0.192 116.400 0.201
202309 0.275 117.400 0.285
202312 -0.036 116.700 -0.038
202403 -0.138 118.400 -0.142
202406 0.038 118.500 0.039
202409 0.067 118.900 0.069
202412 -0.198 118.900 -0.203
202503 -0.276 120.200 -0.279
202506 0.229 120.700 0.231
202509 -0.045 121.600 -0.045
202512 0.280 121.200 0.281
202603 -0.085 121.680 -0.085

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 €0.77 mean?
North Media AS (FRA:3S8) has a Cyclically Adjusted FCF per Share of €0.77 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 North Media AS and its competitors.
Is North Media AS's Cyclically Adjusted FCF per Share too high?
North Media AS's current Cyclically Adjusted FCF per Share is €0.77. Overall, North Media AS has a GF Score™ of 75/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does North Media AS's Cyclically Adjusted FCF per Share compare to NYT and WLY?
North Media AS's Cyclically Adjusted FCF per Share of €0.77 can be compared against companies in the Media - Diversified 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 Media - Diversified company?
A good Cyclically Adjusted FCF per Share depends on the Media - Diversified 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 North Media AS and its competitors. North Media AS's current Cyclically Adjusted FCF per Share is €0.77. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is North Media AS stock overvalued right now?
Based on GuruFocus' analysis, North Media AS (FRA:3S8) is currently considered Modestly Undervalued. The stock's GF Value™ is €7.18, compared to a current price of €5.88 — trading 18.1% below its estimated fair value. The current Cyclically Adjusted FCF per Share is €0.77. North Media AS's overall GF Score™ is 75/100 with 6 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 North Media AS (FRA:3S8), the current Cyclically Adjusted FCF per Share is €0.77 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 North Media AS (FRA:3S8) Overvalued in 2026?

Based on GuruFocus' analysis, North Media AS stock appears to be undervalued. The current stock price of €5.88 is trading 18.1% below its estimated GF Value™ of €7.18. GuruFocus considers North Media AS to be Modestly Undervalued.

Key valuation signals for FRA:3S8:

  • Cyclically Adjusted FCF per Share: €0.77
  • GF Value™: €7.18 vs. price of €5.88 (18.1% below fair value)
  • GF Score™: 75/100 with 6 warning signs

No single metric tells the full story. See the FRA:3S8 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


North Media AS Business Description

Other Exchanges 0MQ0:UKNORTHM:Denmark
Address Gladsaxe Mollevej 28, Soborg, DNK, DK-2860
North Media AS develops and operates platforms for transactions. These platforms help consumers find the right products, whether looking for groceries, rental housing or digital access management solutions. The company has two core business areas: Last Mile: FK Distribution and SDR Svensk Direktreklam Svensk Direktreklam are the distributors of leaflets and local newspapers in Denmark and Sweden, respectively. Digital Services includes three businesses: BoligPortal is Denmark's home rentals platform, offering services to both landlords and tenants. (Dayli) MineTilbudis a digital offer platform. Bekey provides digital access solutions for secured stairwells and private homes for the use of home care services and companies delivering parcels, groceries, meal services.
75GF Score

Get the complete analysis for FRA:3S8

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

€5.88
Price
€7.18
GF Value