Wilh. Wilhelmsen Holding ASA (FRA:WML2) Cyclically Adjusted FCF per Share: €1.61 (As of Mar. 2026)


FRA:WML2 Wilh. Wilhelmsen Holding ASA FRA:WML2
82 GF Score
Price €56.90
GF Value €35.38
Valuation Significantly Overvalued
! 8 Warning Signs
View Full Analysis

What is Wilh. Wilhelmsen Holding ASA Cyclically Adjusted FCF per Share?

Wilh. Wilhelmsen Holding ASA FRA:WML2 -1.22% 82 Cyclically Adjusted FCF per Share is €1.61 as of Mar. 2026. GuruFocus rates FRA:WML2 with a GF Score™ of 82/100 and a GF Value™ of €35.38 (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.

Wilh. Wilhelmsen Holding ASA's adjusted free cash flow per share for the three months ended in Mar. 2026 was €-0.495. 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 €1.61 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Wilh. Wilhelmsen Holding ASA's average Cyclically Adjusted FCF Growth Rate was 2.90% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 8.10% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 13.50% 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 Wilh. Wilhelmsen Holding ASA was 27.30% per year. The lowest was -6.90% per year. And the median was 8.10% per year.

As of today (2026-07-11), Wilh. Wilhelmsen Holding ASA's current stock price is €56.90. Wilh. Wilhelmsen Holding ASA's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was €1.61. Wilh. Wilhelmsen Holding ASA's Cyclically Adjusted Price-to-FCF of today is 35.34.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Wilh. Wilhelmsen Holding ASA was 36.62. The lowest was 10.75. And the median was 17.92.


Wilh. Wilhelmsen Holding ASA  (FRA:WML2) 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.

Wilh. Wilhelmsen Holding ASA's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=56.90/1.61
=35.34

* 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 Wilh. Wilhelmsen Holding ASA was 36.62. The lowest was 10.75. And the median was 17.92.


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.


Wilh. Wilhelmsen Holding ASA Cyclically Adjusted FCF per Share Related Terms


Wilh. Wilhelmsen Holding ASA Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Wilh. Wilhelmsen Holding ASA'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.

Wilh. Wilhelmsen Holding ASA Cyclically Adjusted FCF per Share Chart

Wilh. Wilhelmsen Holding ASA 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 1.55 1.56 1.58 1.53 1.71

Wilh. Wilhelmsen Holding ASA 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 1.64 1.69 1.67 1.71 1.61

Wilh. Wilhelmsen Holding ASA Cyclically Adjusted FCF per Share Competitor Comparison

For the Marine Shipping subindustry, Wilh. Wilhelmsen Holding ASA'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.


Wilh. Wilhelmsen Holding ASA Cyclically Adjusted Price-to-FCF vs Transportation Industry

For the Transportation industry and Industrials sector, Wilh. Wilhelmsen Holding ASA's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Wilh. Wilhelmsen Holding ASA's Cyclically Adjusted Price-to-FCF falls into.


FRA:WML2
82GF Score
Wilh. Wilhelmsen Holding ASA FRA:WML2
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Wilh. Wilhelmsen Holding ASA 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, Wilh. Wilhelmsen Holding ASA'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)
=-0.495/141.0300*141.0300
=-0.495

Current CPI (Mar. 2026) = 141.0300.

Wilh. Wilhelmsen Holding ASA Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -0.096 103.800 -0.130
201609 1.382 104.200 1.870
201612 0.225 104.400 0.304
201703 0.564 105.000 0.758
201706 -2.148 105.800 -2.863
201709 -0.428 105.900 -0.570
201712 2.966 106.100 3.942
201803 0.105 107.300 0.138
201806 -0.812 108.500 -1.055
201809 0.369 109.500 0.475
201812 0.397 109.800 0.510
201903 0.597 110.400 0.763
201906 -0.366 110.600 -0.467
201909 0.534 111.100 0.678
201912 0.372 111.300 0.471
202003 0.020 111.200 0.025
202006 1.056 112.100 1.329
202009 1.066 112.900 1.332
202012 0.848 112.900 1.059
202103 0.339 114.600 0.417
202106 0.186 115.300 0.228
202109 0.572 117.500 0.687
202112 0.377 118.900 0.447
202203 -0.122 119.800 -0.144
202206 0.000 122.600 0.000
202209 0.362 125.600 0.406
202212 0.106 125.900 0.119
202303 0.733 127.600 0.810
202306 0.146 130.400 0.158
202309 1.219 129.800 1.324
202312 1.058 131.900 1.131
202403 0.958 132.600 1.019
202406 -0.042 133.800 -0.044
202409 0.651 133.700 0.687
202412 0.423 134.800 0.443
202503 0.591 136.100 0.612
202506 0.537 137.800 0.550
202509 0.690 138.500 0.703
202512 1.140 139.100 1.156
202603 -0.495 141.030 -0.495

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 €1.61 mean?
Wilh. Wilhelmsen Holding ASA (FRA:WML2) has a Cyclically Adjusted FCF per Share of €1.61 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 Wilh. Wilhelmsen Holding ASA and its competitors.
Is Wilh. Wilhelmsen Holding ASA's Cyclically Adjusted FCF per Share too high?
Wilh. Wilhelmsen Holding ASA's current Cyclically Adjusted FCF per Share is €1.61. Overall, Wilh. Wilhelmsen Holding ASA has a GF Score™ of 82/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Wilh. Wilhelmsen Holding ASA's Cyclically Adjusted FCF per Share compare to competitors?
Wilh. Wilhelmsen Holding ASA's Cyclically Adjusted FCF per Share of €1.61 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 Wilh. Wilhelmsen Holding ASA and its competitors. Wilh. Wilhelmsen Holding ASA's current Cyclically Adjusted FCF per Share is €1.61. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Wilh. Wilhelmsen Holding ASA stock overvalued right now?
Based on GuruFocus' analysis, Wilh. Wilhelmsen Holding ASA (FRA:WML2) is currently considered Significantly Overvalued. The stock's GF Value™ is €35.38, compared to a current price of €56.90 — trading 60.8% above its estimated fair value. The current Cyclically Adjusted FCF per Share is €1.61. Wilh. Wilhelmsen Holding ASA's overall GF Score™ is 82/100 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 Wilh. Wilhelmsen Holding ASA (FRA:WML2), the current Cyclically Adjusted FCF per Share is €1.61 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 Wilh. Wilhelmsen Holding ASA (FRA:WML2) Overvalued in 2026?

Based on GuruFocus' analysis, Wilh. Wilhelmsen Holding ASA stock appears to be overvalued. The current stock price of €56.90 is trading 60.8% above its estimated GF Value™ of €35.38. GuruFocus considers Wilh. Wilhelmsen Holding ASA to be Significantly Overvalued.

Key valuation signals for FRA:WML2:

  • Cyclically Adjusted FCF per Share: €1.61
  • GF Value™: €35.38 vs. price of €56.90 (60.8% above fair value)
  • GF Score™: 82/100 with 8 warning signs

No single metric tells the full story. See the FRA:WML2 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Wilh. Wilhelmsen Holding ASA Business Description

Address Strandveien 20, Lysaker, NOR, NO-1366
Wilh. Wilhelmsen Holding ASA operates in the maritime industry and offers shipping and logistics services. The operating segments of the group are Maritime Services, New Energy, and Strategic Holdings and Investments. It derives key revenue from the Maritime Services segment which offers marine products, ship agency services and logistics to the merchant fleet and ship management including manning for all vessel types. The group has a business presence in Europe, Oceania, America, and Asia and Africa.
82GF Score

Get the complete analysis for FRA:WML2

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

€56.90
Price
€35.38
GF Value