G5 Entertainment AB (FRA:U3I) Cyclically Adjusted FCF per Share: €1.23 (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:U3I G5 Entertainment AB FRA:U3I
67 GF Score
Price €5.65
GF Value €7.54
Valuation Modestly Undervalued
! 5 Warning Signs
View Full Analysis

What is G5 Entertainment AB Cyclically Adjusted FCF per Share?

G5 Entertainment AB FRA:U3I +0.53% 67 Cyclically Adjusted FCF per Share is €1.23 as of Mar. 2026. GuruFocus rates FRA:U3I with a GF Score™ of 67/100 and a GF Value™ of €7.54 (Modestly Undervalued). 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.

G5 Entertainment AB's adjusted free cash flow per share for the three months ended in Mar. 2026 was €0.417. 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 €1.23 for the trailing ten years ended in Mar. 2026.

During the past 12 months, G5 Entertainment AB's average Cyclically Adjusted FCF Growth Rate was 5.80% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 17.80% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 30.60% 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 G5 Entertainment AB was 61.90% per year. The lowest was 17.80% per year. And the median was 44.20% per year.

As of today (2026-07-27), G5 Entertainment AB's current stock price is €5.65. G5 Entertainment AB's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was €1.23. G5 Entertainment AB's Cyclically Adjusted Price-to-FCF of today is 4.59.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of G5 Entertainment AB was 400.83. The lowest was 3.67. And the median was 28.21.


G5 Entertainment AB  (FRA:U3I) 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.

G5 Entertainment AB's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=5.65/1.23
=4.59

* 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 G5 Entertainment AB was 400.83. The lowest was 3.67. And the median was 28.21.


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.


G5 Entertainment AB Cyclically Adjusted FCF per Share Related Terms


G5 Entertainment AB Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for G5 Entertainment 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.

G5 Entertainment AB Cyclically Adjusted FCF per Share Chart

G5 Entertainment 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 0.57 0.74 0.96 1.12 1.27

G5 Entertainment AB 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 1.25 1.27 1.26 1.27 1.23

FRA:U3I vs NTES, EA, TTWO: Cyclically Adjusted FCF per Share Comparison

For the Electronic Gaming & Multimedia subindustry, G5 Entertainment 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.


G5 Entertainment AB Cyclically Adjusted Price-to-FCF vs Interactive Media Industry

For the Interactive Media industry and Communication Services sector, G5 Entertainment AB's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where G5 Entertainment AB's Cyclically Adjusted Price-to-FCF falls into.


FRA:U3I
67GF Score
G5 Entertainment AB FRA:U3I
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

G5 Entertainment 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, G5 Entertainment AB'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)
=0.417/133.5600*133.5600
=0.417

Current CPI (Mar. 2026) = 133.5600.

G5 Entertainment AB Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -0.053 101.019 -0.070
201609 0.246 101.138 0.325
201612 0.175 102.022 0.229
201703 -0.028 102.022 -0.037
201706 0.084 102.752 0.109
201709 0.336 103.279 0.435
201712 -0.087 103.793 -0.112
201803 0.096 103.962 0.123
201806 0.410 104.875 0.522
201809 -0.151 105.679 -0.191
201812 0.425 105.912 0.536
201903 -0.005 105.886 -0.006
201906 0.131 106.742 0.164
201909 0.062 107.214 0.077
201912 0.286 107.766 0.354
202003 0.330 106.563 0.414
202006 -0.197 107.498 -0.245
202009 0.876 107.635 1.087
202012 0.661 108.296 0.815
202103 0.695 108.360 0.857
202106 0.272 108.928 0.334
202109 0.634 110.338 0.767
202112 0.472 112.486 0.560
202203 0.424 114.825 0.493
202206 1.029 118.384 1.161
202209 -0.244 122.296 -0.266
202212 0.301 126.365 0.318
202303 0.443 127.042 0.466
202306 0.481 129.407 0.496
202309 0.299 130.224 0.307
202312 0.194 131.912 0.196
202403 0.925 132.205 0.934
202406 0.195 132.716 0.196
202409 0.647 132.304 0.653
202412 0.217 132.987 0.218
202503 0.384 132.825 0.386
202506 0.316 133.699 0.316
202509 0.222 133.480 0.222
202512 -0.323 133.390 -0.323
202603 0.417 133.560 0.417

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 €1.23 mean?
G5 Entertainment AB (FRA:U3I) has a Cyclically Adjusted FCF per Share of €1.23 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 G5 Entertainment AB and its competitors.
Is G5 Entertainment AB's Cyclically Adjusted FCF per Share too high?
G5 Entertainment AB's current Cyclically Adjusted FCF per Share is €1.23. Overall, G5 Entertainment AB has a GF Score™ of 67/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does G5 Entertainment AB's Cyclically Adjusted FCF per Share compare to NTES and EA?
G5 Entertainment AB's Cyclically Adjusted FCF per Share of €1.23 can be compared against companies in the Interactive Media 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 Interactive Media company?
A good Cyclically Adjusted FCF per Share depends on the Interactive Media 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 G5 Entertainment AB and its competitors. G5 Entertainment AB's current Cyclically Adjusted FCF per Share is €1.23. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is G5 Entertainment AB stock overvalued right now?
Based on GuruFocus' analysis, G5 Entertainment AB (FRA:U3I) is currently considered Modestly Undervalued. The stock's GF Value™ is €7.54, compared to a current price of €5.65 — trading 25.1% below its estimated fair value. The current Cyclically Adjusted FCF per Share is €1.23. G5 Entertainment AB's overall GF Score™ is 67/100 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 G5 Entertainment AB (FRA:U3I), the current Cyclically Adjusted FCF per Share is €1.23 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 G5 Entertainment AB (FRA:U3I) Overvalued in 2026?

Based on GuruFocus' analysis, G5 Entertainment AB stock appears to be undervalued. The current stock price of €5.65 is trading 25.1% below its estimated GF Value™ of €7.54. GuruFocus considers G5 Entertainment AB to be Modestly Undervalued.

Key valuation signals for FRA:U3I:

  • Cyclically Adjusted FCF per Share: €1.23
  • GF Value™: €7.54 vs. price of €5.65 (25.1% below fair value)
  • GF Score™: 67/100 with 5 warning signs

No single metric tells the full story. See the FRA:U3I stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


G5 Entertainment AB Business Description

Address Nybrogatan 6, 5th floor, Stockholm, SWE, 114 34
G5 Entertainment AB is a developer and publisher of casual free-to-play games for tablets and smartphones. Its games are available on Apple's iPads and iPhones, Android-powered tablets, and phones. The company offers games such as Secret Society, Virtual City, Supermarket Mania, Special Enquiry Detail, and others. Geographically the group generates almost all of its revenue from Sweden. The company generates the majority of its revenue from Free-to-play games.
67GF Score

Get the complete analysis for FRA:U3I

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

€5.65
Price
€7.54
GF Value