Paradox Interactive AB (LTS:0GDU) Cyclically Adjusted FCF per Share: kr3.81 (As of Mar. 2026)


LTS:0GDU Paradox Interactive AB LTS:0GDU
86 GF Score
Price kr132.40
GF Value kr176.89
Valuation Modestly Undervalued
! 5 Warning Signs
View Full Analysis

What is Paradox Interactive AB Cyclically Adjusted FCF per Share?

Paradox Interactive AB LTS:0GDU +0.88% 86 Cyclically Adjusted FCF per Share is kr3.81 as of Mar. 2026. GuruFocus rates LTS:0GDU with a GF Score™ of 86/100 and a GF Value™ of kr176.89 (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.

Paradox Interactive AB's adjusted free cash flow per share for the three months ended in Mar. 2026 was kr1.764. 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 kr3.81 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Paradox Interactive AB's average Cyclically Adjusted FCF Growth Rate was 12.10% 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.

As of today (2026-07-12), Paradox Interactive AB's current stock price is kr132.40. Paradox Interactive AB's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was kr3.81. Paradox Interactive AB's Cyclically Adjusted Price-to-FCF of today is 34.75.

During the past 12 years, the highest Cyclically Adjusted Price-to-FCF of Paradox Interactive AB was 67.70. The lowest was 31.79. And the median was 53.07.


Paradox Interactive AB  (LTS:0GDU) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=132.40/3.81
=34.75

* 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 12 years, the highest Cyclically Adjusted Price-to-FCF of Paradox Interactive AB was 67.70. The lowest was 31.79. And the median was 53.07.


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.


Paradox Interactive AB Cyclically Adjusted FCF per Share Related Terms


Paradox Interactive AB Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Paradox Interactive 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.

Paradox Interactive AB Cyclically Adjusted FCF per Share Chart

Paradox Interactive 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 0.00 3.24 3.61

Paradox Interactive 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 3.36 3.26 3.25 3.61 3.81

LTS:0GDU vs NTES, EA, TTWO: Cyclically Adjusted FCF per Share Comparison

For the Electronic Gaming & Multimedia subindustry, Paradox Interactive 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.


Paradox Interactive AB Cyclically Adjusted Price-to-FCF vs Interactive Media Industry

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

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


LTS:0GDU
86GF Score
Paradox Interactive AB LTS:0GDU
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Paradox Interactive 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, Paradox Interactive 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)
=1.764/133.5600*133.5600
=1.764

Current CPI (Mar. 2026) = 133.5600.

Paradox Interactive AB Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.350 101.019 0.463
201609 0.680 101.138 0.898
201612 0.302 102.022 0.395
201703 0.389 102.022 0.509
201706 0.671 102.752 0.872
201709 0.248 103.279 0.321
201712 0.722 103.793 0.929
201803 0.669 103.962 0.859
201806 1.156 104.875 1.472
201809 0.142 105.679 0.179
201812 -0.157 105.912 -0.198
201903 0.518 105.886 0.653
201906 1.210 106.742 1.514
201909 -0.370 107.214 -0.461
201912 1.228 107.766 1.522
202003 0.770 106.563 0.965
202006 1.240 107.498 1.541
202009 0.549 107.635 0.681
202012 2.027 108.296 2.500
202103 -0.411 108.360 -0.507
202106 0.473 108.928 0.580
202109 -0.870 110.338 -1.053
202112 0.690 112.486 0.819
202203 0.747 114.825 0.869
202206 0.403 118.384 0.455
202209 0.707 122.296 0.772
202212 0.876 126.365 0.926
202303 0.704 127.042 0.740
202306 1.839 129.407 1.898
202309 0.931 130.224 0.955
202312 3.555 131.912 3.599
202403 -0.392 132.205 -0.396
202406 2.272 132.716 2.286
202409 0.363 132.304 0.366
202412 2.676 132.987 2.688
202503 1.379 132.825 1.387
202506 0.515 133.699 0.514
202509 0.121 133.480 0.121
202512 3.481 133.390 3.485
202603 1.764 133.560 1.764

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 kr3.81 mean?
Paradox Interactive AB (LTS:0GDU) has a Cyclically Adjusted FCF per Share of kr3.81 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 Paradox Interactive AB and its competitors.
Is Paradox Interactive AB's Cyclically Adjusted FCF per Share too high?
Paradox Interactive AB's current Cyclically Adjusted FCF per Share is kr3.81. Overall, Paradox Interactive AB has a GF Score™ of 86/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Paradox Interactive AB's Cyclically Adjusted FCF per Share compare to NTES and EA?
Paradox Interactive AB's Cyclically Adjusted FCF per Share of kr3.81 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 Paradox Interactive AB and its competitors. Paradox Interactive AB's current Cyclically Adjusted FCF per Share is kr3.81. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Paradox Interactive AB stock overvalued right now?
Based on GuruFocus' analysis, Paradox Interactive AB (LTS:0GDU) is currently considered Modestly Undervalued. The stock's GF Value™ is kr176.89, compared to a current price of kr132.40 — trading 25.2% below its estimated fair value. The current Cyclically Adjusted FCF per Share is kr3.81. Paradox Interactive AB's overall GF Score™ is 86/100 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 Paradox Interactive AB (LTS:0GDU), the current Cyclically Adjusted FCF per Share is kr3.81 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 Paradox Interactive AB (LTS:0GDU) Overvalued in 2026?

Based on GuruFocus' analysis, Paradox Interactive AB stock appears to be undervalued. The current stock price of kr132.40 is trading 25.2% below its estimated GF Value™ of kr176.89. GuruFocus considers Paradox Interactive AB to be Modestly Undervalued.

Key valuation signals for LTS:0GDU:

  • Cyclically Adjusted FCF per Share: kr3.81
  • GF Value™: kr176.89 vs. price of kr132.40 (25.2% below fair value)
  • GF Score™: 86/100 with 5 warning signs

No single metric tells the full story. See the LTS:0GDU stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Paradox Interactive AB Business Description

Address Magnus Ladulasgatan 4, Stockholm, SWE, 118 66
Paradox Interactive AB is a Swedish company. It is engaged in the development and publishing of PC-based games. The company's product portfolio includes franchise brands such as Stellaris, Europa Universalis, Hearts of Iron, Crusader Kings, Cities, Skylines, Tyranny and Magicka. Paradox is also involved in the publishing and internal development of games and licensing of White Wolf's brands. The company distributes its games through the digital platform Steam as well as on Apple, Google Play, and Sony stores. It operates its business across the world. The majority of the company's revenue comes from the United States, while it also has its presence in Sweden, Rest of Europe and Rest of the World.
86GF Score

Get the complete analysis for LTS:0GDU

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

kr132.40
Price
kr176.89
GF Value