Royal International (HSTC:RIC) Cyclically Adjusted FCF per Share: ₫179.16 (As of Mar. 2026)


HSTC:RIC Royal International Corp HSTC:RIC
68 GF Score
Price ₫6,800.00
GF Value ₫6,761.72
Valuation Fairly Valued
! 3 Warning Signs
View Full Analysis

What is Royal International Cyclically Adjusted FCF per Share?

Royal International HSTC:RIC -5.56% 68 Cyclically Adjusted FCF per Share is ₫179.16 as of Mar. 2026. GuruFocus rates HSTC:RIC with a GF Score™ of 68/100 and a GF Value™ of ₫6,761.72 (Fairly Valued). The stock has 3 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.

Royal International's adjusted free cash flow per share for the three months ended in Mar. 2026 was ₫184.981. 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 ₫179.16 for the trailing ten years ended in Mar. 2026.

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.

As of today (2026-07-12), Royal International's current stock price is ₫6800.00. Royal International's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was ₫179.16. Royal International's Cyclically Adjusted Price-to-FCF of today is 37.95.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Royal International was 1109.47. The lowest was 23.47. And the median was 51.78.


Royal International  (HSTC:RIC) 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.

Royal International's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=6800.00/179.16
=37.95

* 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 Royal International was 1109.47. The lowest was 23.47. And the median was 51.78.


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.


Royal International Cyclically Adjusted FCF per Share Related Terms


Royal International Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Royal International'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.

Royal International Cyclically Adjusted FCF per Share Chart

Royal International 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 5.37 -9.38 144.34 -52.56 114.11

Royal International 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 -44.43 -27.00 30.60 114.11 179.16

HSTC:RIC vs LVS, MGM, WYNN: Cyclically Adjusted FCF per Share Comparison

For the Resorts & Casinos subindustry, Royal International'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.


Royal International Cyclically Adjusted Price-to-FCF vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Royal International's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


HSTC:RIC
68GF Score
Royal International Corp HSTC:RIC
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Royal International 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, Royal International'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)
=184.981/330.2130*330.2130
=184.981

Current CPI (Mar. 2026) = 330.2130.

Royal International Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 503.270 241.018 689.518
201609 460.139 241.428 629.355
201612 -132.747 241.432 -181.562
201703 -201.607 243.801 -273.064
201706 -3.723 244.955 -5.019
201709 1,650.230 246.819 2,207.802
201712 -102.179 246.524 -136.866
201803 5.047 249.554 6.678
201806 -213.828 251.989 -280.206
201809 -296.494 252.439 -387.841
201812 769.440 251.233 1,011.328
201903 -740.234 254.202 -961.577
201906 -155.755 256.143 -200.795
201909 -100.419 256.759 -129.147
201912 69.890 256.974 89.809
202003 2.142 258.115 2.740
202006 -438.632 257.797 -561.845
202009 455.053 260.280 577.318
202012 292.463 260.474 370.767
202103 -281.048 264.877 -350.373
202106 -11.827 271.696 -14.374
202109 -331.571 274.310 -399.144
202112 -207.221 278.802 -245.432
202203 -62.689 287.504 -72.002
202206 141.657 296.311 157.864
202209 311.829 296.808 346.925
202212 -534.290 296.797 -594.445
202303 -60.104 301.836 -65.755
202306 -61.531 305.109 -66.594
202309 80.092 307.789 85.927
202312 -51.799 306.746 -55.762
202403 -14.616 312.332 -15.453
202406 130.565 314.175 137.230
202409 -322.707 315.301 -337.969
202412 -94.679 315.605 -99.061
202503 74.221 319.799 76.638
202506 345.762 322.561 353.964
202509 -109.238 324.800 -111.059
202512 400.462 324.054 408.073
202603 184.981 330.213 184.981

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 ₫179.16 mean?
Royal International (HSTC:RIC) has a Cyclically Adjusted FCF per Share of ₫179.16 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 Royal International and its competitors.
Is Royal International's Cyclically Adjusted FCF per Share too high?
Royal International's current Cyclically Adjusted FCF per Share is ₫179.16. Overall, Royal International has a GF Score™ of 68/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Royal International's Cyclically Adjusted FCF per Share compare to LVS and MGM?
Royal International's Cyclically Adjusted FCF per Share of ₫179.16 can be compared against companies in the Travel & Leisure 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 Travel & Leisure company?
A good Cyclically Adjusted FCF per Share depends on the Travel & Leisure 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 Royal International and its competitors. Royal International's current Cyclically Adjusted FCF per Share is ₫179.16. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Royal International stock overvalued right now?
Based on GuruFocus' analysis, Royal International (HSTC:RIC) is currently considered Fairly Valued. The stock's GF Value™ is ₫6,761.72, compared to a current price of ₫6,800.00 — trading 0.6% above its estimated fair value. The current Cyclically Adjusted FCF per Share is ₫179.16. Royal International's overall GF Score™ is 68/100 with 3 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 Royal International (HSTC:RIC), the current Cyclically Adjusted FCF per Share is ₫179.16 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 Royal International (HSTC:RIC) Overvalued in 2026?

Based on GuruFocus' analysis, Royal International stock appears to be overvalued. The current stock price of ₫6,800.00 is trading 0.6% above its estimated GF Value™ of ₫6,761.72. GuruFocus considers Royal International to be Fairly Valued.

Key valuation signals for HSTC:RIC:

  • Cyclically Adjusted FCF per Share: ₫179.16
  • GF Value™: ₫6,761.72 vs. price of ₫6,800.00 (0.6% above fair value)
  • GF Score™: 68/100 with 3 warning signs

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


Royal International Business Description

Address Ha Long Street, Bai Chay Ward, Quang Ninh Province, Ha Long City, VNM
Royal International Corp is a Vietnam based engaged in building and operating a 5-star hotel, a place for amusement, an international gaming club and provide other entertainment services. The organization provides accommodation services, food services, recreational services and casino services.
68GF Score

Get the complete analysis for HSTC:RIC

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

₫6,800.00
Price
₫6,761.72
GF Value