Sea1 Offshore (FRA:S5H0) Cyclically Adjusted FCF per Share: €-1.83 (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:S5H0 Sea1 Offshore Inc FRA:S5H0
75 GF Score
Price €2.41
GF Value €2.61
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is Sea1 Offshore Cyclically Adjusted FCF per Share?

Sea1 Offshore FRA:S5H0 -1.23% 75 Cyclically Adjusted FCF per Share is €-1.83 as of Mar. 2026. GuruFocus rates FRA:S5H0 with a GF Score™ of 75/100 and a GF Value™ of €2.61 (Fairly Valued). 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.

Sea1 Offshore's adjusted free cash flow per share for the three months ended in Mar. 2026 was €-0.040. 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 €-1.83 for the trailing ten years ended in Mar. 2026.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 48.80% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 33.30% 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 Sea1 Offshore was 48.80% per year. The lowest was 11.40% per year. And the median was 20.30% per year.

As of today (2026-08-05), Sea1 Offshore's current stock price is €2.405. Sea1 Offshore's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was €-1.83. Sea1 Offshore's Cyclically Adjusted Price-to-FCF of today is .


Sea1 Offshore  (FRA:S5H0) 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.


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.


Sea1 Offshore Cyclically Adjusted FCF per Share Related Terms


Sea1 Offshore Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Sea1 Offshore'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.

Sea1 Offshore Cyclically Adjusted FCF per Share Chart

Sea1 Offshore 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 -14.98 -15.70 -10.41 -3.69 -1.87

Sea1 Offshore 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 -4.15 -3.75 -2.43 -1.87 -1.83

FRA:S5H0 vs SLB, BKR, FTI: Cyclically Adjusted FCF per Share Comparison

For the Oil & Gas Equipment & Services subindustry, Sea1 Offshore'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.


Sea1 Offshore Cyclically Adjusted Price-to-FCF vs Oil & Gas Industry

For the Oil & Gas industry and Energy sector, Sea1 Offshore's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Sea1 Offshore's Cyclically Adjusted Price-to-FCF falls into.


FRA:S5H0
75GF Score
Sea1 Offshore Inc FRA:S5H0
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Sea1 Offshore 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, Sea1 Offshore'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)
=-0.04/141.0300*141.0300
=-0.040

Current CPI (Mar. 2026) = 141.0300.

Sea1 Offshore Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -18.507 103.800 -25.145
201609 -15.943 104.200 -21.578
201612 -0.957 104.400 -1.293
201703 3.079 105.000 4.136
201706 1.855 105.800 2.473
201709 0.785 105.900 1.045
201712 2.988 106.100 3.972
201803 1.874 107.300 2.463
201806 0.000 108.500 0.000
201809 -1.753 109.500 -2.258
201812 1.798 109.800 2.309
201903 1.318 110.400 1.684
201906 -1.751 110.600 -2.233
201909 3.526 111.100 4.476
201912 2.713 111.300 3.438
202003 1.759 111.200 2.231
202006 -1.352 112.100 -1.701
202009 -0.332 112.900 -0.415
202012 1.237 112.900 1.545
202103 -0.369 114.600 -0.454
202106 0.326 115.300 0.399
202109 0.015 117.500 0.018
202112 0.060 118.900 0.071
202203 -0.001 119.800 -0.001
202206 0.042 122.600 0.048
202209 0.116 125.600 0.130
202212 0.084 125.900 0.094
202303 0.100 127.600 0.111
202306 0.085 130.400 0.092
202309 0.082 129.800 0.089
202312 0.137 131.900 0.146
202403 -0.014 132.600 -0.015
202406 0.118 133.800 0.124
202409 0.288 133.700 0.304
202412 0.007 134.800 0.007
202503 0.129 136.100 0.134
202506 0.023 137.800 0.024
202509 0.163 138.500 0.166
202512 -0.074 139.100 -0.075
202603 -0.040 141.030 -0.040

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 €-1.83 mean?
Sea1 Offshore (FRA:S5H0) has a Cyclically Adjusted FCF per Share of €-1.83 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 Sea1 Offshore and its competitors.
Is Sea1 Offshore's Cyclically Adjusted FCF per Share too high?
Sea1 Offshore's current Cyclically Adjusted FCF per Share is €-1.83. Overall, Sea1 Offshore has a GF Score™ of 75/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Sea1 Offshore's Cyclically Adjusted FCF per Share compare to SLB and BKR?
Sea1 Offshore's Cyclically Adjusted FCF per Share of €-1.83 can be compared against companies in the Oil & Gas 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 an Oil & Gas company?
A good Cyclically Adjusted FCF per Share depends on the Oil & Gas 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 Sea1 Offshore and its competitors. Sea1 Offshore's current Cyclically Adjusted FCF per Share is €-1.83. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Sea1 Offshore stock overvalued right now?
Based on GuruFocus' analysis, Sea1 Offshore (FRA:S5H0) is currently considered Fairly Valued. The stock's GF Value™ is €2.61, compared to a current price of €2.41 — trading 7.9% below its estimated fair value. The current Cyclically Adjusted FCF per Share is €-1.83. Sea1 Offshore's overall GF Score™ is 75/100 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 Sea1 Offshore (FRA:S5H0), the current Cyclically Adjusted FCF per Share is €-1.83 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 Sea1 Offshore (FRA:S5H0) Overvalued in 2026?

Based on GuruFocus' analysis, Sea1 Offshore stock appears to be undervalued. The current stock price of €2.41 is trading 7.9% below its estimated GF Value™ of €2.61. GuruFocus considers Sea1 Offshore to be Fairly Valued.

Key valuation signals for FRA:S5H0:

  • Cyclically Adjusted FCF per Share: €-1.83
  • GF Value™: €2.61 vs. price of €2.41 (7.9% below fair value)
  • GF Score™: 75/100 with 4 warning signs

No single metric tells the full story. See the FRA:S5H0 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Sea1 Offshore Business Description

Industry EnergyOil & Gas
Address Kjoita 18, Kristiansand, NOR, 4630
Sea1 Offshore Inc is a vessel provider to the offshore oil and gas and renewable industry. It provides a wide range of services with its vessels, equipment and an experienced crew. The fleet consists of various vessels and includes platform supply vessels, anchor handling tug and supply as well as offshore subsea construction and well intervention vessels. The reportable segments are Subsea Vessels, Anchor-Handling Tug Supply (AHTS) Vessels, Platform Supply Vessels (PSVs), Fast Crew & Oil Spill Recovery Vessels, and Other. The company generates the majority of its revenue from the Subsea Vessels segment.
75GF Score

Get the complete analysis for FRA:S5H0

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

€2.41
Price
€2.61
GF Value