ILLMF (Illumin Holdings) Cyclically Adjusted FCF per Share: $-0.04 (As of Mar. 2026)


ILLMF Illumin Holdings Inc ILLMF
60 GF Score
Price $0.46
GF Value $1.47
Valuation Possible Value Trap
! 4 Warning Signs
View Full Analysis

What is Illumin Holdings Cyclically Adjusted FCF per Share?

Illumin Holdings ILLMF +6.27% 60 Cyclically Adjusted FCF per Share is $-0.04 as of Mar. 2026. GuruFocus rates ILLMF with a GF Score™ of 60/100 and a GF Value™ of $1.47 (Possible Value Trap). 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.

Illumin Holdings's adjusted free cash flow per share for the three months ended in Mar. 2026 was $-0.085. 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 $-0.04 for the trailing ten years ended in Mar. 2026.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 35.90% 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 Illumin Holdings was 40.50% per year. The lowest was 35.90% per year. And the median was 38.20% per year.

As of today (2026-07-12), Illumin Holdings's current stock price is $0.46015. Illumin Holdings's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was $-0.04. Illumin Holdings's Cyclically Adjusted Price-to-FCF of today is .


Illumin Holdings  (OTCPK:ILLMF) 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.


Illumin Holdings Cyclically Adjusted FCF per Share Related Terms


Illumin Holdings Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Illumin Holdings'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.

Illumin Holdings Cyclically Adjusted FCF per Share Chart

Illumin Holdings 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 -0.15 -0.14 -0.08 -0.03 -0.04

Illumin Holdings 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 -0.03 -0.03 -0.04 -0.04 -0.04

ILLMF vs APP, OMC, TTD: Cyclically Adjusted FCF per Share Comparison

For the Advertising Agencies subindustry, Illumin Holdings'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.


Illumin Holdings Cyclically Adjusted Price-to-FCF vs Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, Illumin Holdings's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ILLMF
60GF Score
Illumin Holdings Inc ILLMF
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Illumin Holdings 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, Illumin Holdings'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)
=-0.085/132.2623*132.2623
=-0.085

Current CPI (Mar. 2026) = 132.2623.

Illumin Holdings Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -0.039 102.002 -0.051
201609 -0.013 101.765 -0.017
201612 -0.006 101.449 -0.008
201703 0.021 102.634 0.027
201706 -0.121 103.029 -0.155
201709 -0.047 103.345 -0.060
201712 -0.016 103.345 -0.020
201803 -0.046 105.004 -0.058
201806 -0.004 105.557 -0.005
201809 -0.068 105.636 -0.085
201812 -0.071 105.399 -0.089
201903 -0.085 106.979 -0.105
201906 -0.090 107.690 -0.111
201909 -0.045 107.611 -0.055
201912 0.090 107.769 0.110
202003 0.011 107.927 0.013
202006 0.080 108.401 0.098
202009 0.090 108.164 0.110
202012 0.029 108.559 0.035
202103 0.088 110.298 0.106
202106 0.030 111.720 0.036
202109 0.077 112.905 0.090
202112 0.049 113.774 0.057
202203 0.011 117.646 0.012
202206 -0.035 120.806 -0.038
202209 -0.027 120.648 -0.030
202212 0.024 120.964 0.026
202303 -0.050 122.702 -0.054
202306 -0.100 124.203 -0.106
202309 0.094 125.230 0.099
202312 -0.035 125.072 -0.037
202403 0.031 126.258 0.032
202406 0.007 127.522 0.007
202409 -0.010 127.285 -0.010
202412 0.024 127.364 0.025
202503 -0.019 129.181 -0.019
202506 -0.065 129.892 -0.066
202509 -0.051 130.287 -0.052
202512 0.024 130.366 0.024
202603 -0.085 132.262 -0.085

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 $-0.04 mean?
Illumin Holdings (ILLMF) has a Cyclically Adjusted FCF per Share of $-0.04 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 Illumin Holdings and its competitors.
Is Illumin Holdings' Cyclically Adjusted FCF per Share too high?
Illumin Holdings' current Cyclically Adjusted FCF per Share is $-0.04. Overall, Illumin Holdings has a GF Score™ of 60/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Illumin Holdings' Cyclically Adjusted FCF per Share compare to APP and OMC?
Illumin Holdings' Cyclically Adjusted FCF per Share of $-0.04 can be compared against companies in the Media - Diversified 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 Media - Diversified company?
A good Cyclically Adjusted FCF per Share depends on the Media - Diversified 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 Illumin Holdings and its competitors. Illumin Holdings's current Cyclically Adjusted FCF per Share is $-0.04. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Illumin Holdings stock overvalued right now?
Based on GuruFocus' analysis, Illumin Holdings (ILLMF) is currently considered Possible Value Trap. The stock's GF Value™ is $1.47, compared to a current price of $0.46 — trading 68.7% below its estimated fair value. The current Cyclically Adjusted FCF per Share is $-0.04. Illumin Holdings' overall GF Score™ is 60/100 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 Illumin Holdings (ILLMF), the current Cyclically Adjusted FCF per Share is $-0.04 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 Illumin Holdings (ILLMF) Overvalued in 2026?

Based on GuruFocus' analysis, Illumin Holdings stock appears to be undervalued. The current stock price of $0.46 is trading 68.7% below its estimated GF Value™ of $1.47. GuruFocus considers Illumin Holdings to be Possible Value Trap.

Key valuation signals for ILLMF:

  • Cyclically Adjusted FCF per Share: $-0.04
  • GF Value™: $1.47 vs. price of $0.46 (68.7% below fair value)
  • GF Score™: 60/100 with 4 warning signs

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


Illumin Holdings Business Description

Other Exchanges K3S0:GermanyILLM:Canada
Address 70 University Avenue, Suite 1200, Toronto, ON, CAN, M5J 2M4
Illumin Holdings Inc is a provider of targeted digital media solutions, enabling advertisers to connect intelligently with their audiences across online display, video, connected TV, social, and mobile campaigns. The group's geographic regions are the United States, Canada, Europe, LATAM, and Others. It generates the majority of its revenue from the United States. Its product technologies are Platform, Canvas, Data Intelligence, and Channels.
60GF Score

Get the complete analysis for ILLMF

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

$0.46
Price
$1.47
GF Value