Ependion AB (FRA:TW4) Cyclically Adjusted FCF per Share: €0.52 (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:TW4 Ependion AB FRA:TW4
80 GF Score
Price €13.90
GF Value €9.74
Valuation Significantly Overvalued
! 8 Warning Signs
View Full Analysis

What is Ependion AB Cyclically Adjusted FCF per Share?

Ependion AB FRA:TW4 +1.31% 80 Cyclically Adjusted FCF per Share is €0.52 as of Jun. 2026. GuruFocus rates FRA:TW4 with a GF Score™ of 80/100 and a GF Value™ of €9.74 (Significantly Overvalued). The stock has 8 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.

Ependion AB's adjusted free cash flow per share for the three months ended in Jun. 2026 was €0.145. 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 €0.52 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Ependion AB's average Cyclically Adjusted FCF Growth Rate was 5.60% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -16.50% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -10.20% 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 Ependion AB was 5.10% per year. The lowest was -16.50% per year. And the median was -7.40% per year.

As of today (2026-08-03), Ependion AB's current stock price is €13.90. Ependion AB's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was €0.52. Ependion AB's Cyclically Adjusted Price-to-FCF of today is 26.73.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Ependion AB was 29.40. The lowest was 3.17. And the median was 7.51.


Ependion AB  (FRA:TW4) 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.

Ependion AB's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=13.90/0.52
=26.73

* 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 Ependion AB was 29.40. The lowest was 3.17. And the median was 7.51.


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.


Ependion AB Cyclically Adjusted FCF per Share Related Terms


Ependion AB Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Ependion AB'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.

Ependion AB Cyclically Adjusted FCF per Share Chart

Ependion AB 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 0.00 0.48 0.48 0.51

Ependion AB 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 0.49 0.50 0.51 0.51 0.52

FRA:TW4 vs CSCO, MSI, HPE: Cyclically Adjusted FCF per Share Comparison

For the Communication Equipment subindustry, Ependion AB'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.


Ependion AB Cyclically Adjusted Price-to-FCF vs Hardware Industry

For the Hardware industry and Technology sector, Ependion AB's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


FRA:TW4
80GF Score
Ependion AB FRA:TW4
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Ependion AB 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, Ependion AB'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)
=0.145/134.6100*134.6100
=0.145

Current CPI (Jun. 2026) = 134.6100.

Ependion AB Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 -0.018 101.138 -0.024
201612 0.151 102.022 0.199
201703 -0.109 102.022 -0.144
201706 0.068 102.752 0.089
201709 -0.016 103.279 -0.021
201712 0.188 103.793 0.244
201803 -0.042 103.962 -0.054
201806 0.149 104.875 0.191
201809 0.109 105.679 0.139
201812 0.151 105.912 0.192
201903 0.042 105.886 0.053
201906 0.069 106.742 0.087
201909 0.185 107.214 0.232
201912 0.309 107.766 0.386
202003 0.125 106.563 0.158
202006 0.182 107.498 0.228
202009 0.104 107.635 0.130
202012 0.253 108.296 0.314
202103 0.029 108.360 0.036
202106 0.056 108.928 0.069
202109 0.026 110.338 0.032
202112 0.180 112.486 0.215
202203 0.033 114.825 0.039
202206 0.076 118.384 0.086
202209 0.210 122.296 0.231
202212 0.323 126.365 0.344
202303 0.019 127.042 0.020
202306 0.121 129.407 0.126
202309 0.083 130.224 0.086
202312 0.373 131.912 0.381
202403 0.004 132.205 0.004
202406 0.218 132.716 0.221
202409 0.213 132.304 0.217
202412 0.272 132.987 0.275
202503 0.000 132.825 0.000
202506 0.214 133.699 0.215
202509 0.117 133.480 0.118
202512 0.228 133.390 0.230
202603 0.008 133.560 0.008
202606 0.145 134.610 0.145

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 €0.52 mean?
Ependion AB (FRA:TW4) has a Cyclically Adjusted FCF per Share of €0.52 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 Ependion AB and its competitors.
Is Ependion AB's Cyclically Adjusted FCF per Share too high?
Ependion AB's current Cyclically Adjusted FCF per Share is €0.52. Overall, Ependion AB has a GF Score™ of 80/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Ependion AB's Cyclically Adjusted FCF per Share compare to CSCO and MSI?
Ependion AB's Cyclically Adjusted FCF per Share of €0.52 can be compared against companies in the Hardware 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 Hardware company?
A good Cyclically Adjusted FCF per Share depends on the Hardware 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 Ependion AB and its competitors. Ependion AB's current Cyclically Adjusted FCF per Share is €0.52. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Ependion AB stock overvalued right now?
Based on GuruFocus' analysis, Ependion AB (FRA:TW4) is currently considered Significantly Overvalued. The stock's GF Value™ is €9.74, compared to a current price of €13.90 — trading 42.7% above its estimated fair value. The current Cyclically Adjusted FCF per Share is €0.52. Ependion AB's overall GF Score™ is 80/100 with 8 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 Ependion AB (FRA:TW4), the current Cyclically Adjusted FCF per Share is €0.52 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 Ependion AB (FRA:TW4) Overvalued in 2026?

Based on GuruFocus' analysis, Ependion AB stock appears to be overvalued. The current stock price of €13.90 is trading 42.7% above its estimated GF Value™ of €9.74. GuruFocus considers Ependion AB to be Significantly Overvalued.

Key valuation signals for FRA:TW4:

  • Cyclically Adjusted FCF per Share: €0.52
  • GF Value™: €9.74 vs. price of €13.90 (42.7% above fair value)
  • GF Score™: 80/100 with 8 warning signs

No single metric tells the full story. See the FRA:TW4 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Ependion AB Business Description

Other Exchanges EPEN:Sweden0GT8:UK
Address Stora Varvsgatan 13A, Box 426, Malmo, SWE, SE-201 24
Ependion AB is technology group delivering digital solutions for secure control, visualization and data communication for industrial applications in environments where reliability and high quality are critical factors. The operating segments are divided between the Beijer Electronics and Westermo business entities. Beijer; and Westermo. It generates majority of revenue from Westermo which develops robust and secure communication solutions for harsh environments, with its focus on rail networks, with the business entity being the world'wide market leader in its niche for trackside and for the energy sector. The company has presence in Nordics, Rest of Europe, North America, Asia, and Rest of world.
80GF Score

Get the complete analysis for FRA:TW4

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

€13.90
Price
€9.74
GF Value