Embracer Group AB (LTS:0GFE) Cyclically Adjusted FCF per Share: kr1.78 (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.

LTS:0GFE Embracer Group AB LTS:0GFE
65 GF Score
Price kr67.58
GF Value kr42.52
Valuation Significantly Overvalued
! 4 Warning Signs
View Full Analysis

What is Embracer Group AB Cyclically Adjusted FCF per Share?

Embracer Group AB LTS:0GFE +1.08% 65 Cyclically Adjusted FCF per Share is kr1.78 as of Mar. 2026. GuruFocus rates LTS:0GFE with a GF Score™ of 65/100 and a GF Value™ of kr42.52 (Significantly Overvalued). 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.

Embracer Group AB's adjusted free cash flow per share for the three months ended in Mar. 2026 was kr3.662. 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 kr1.78 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 (2026-07-18), Embracer Group AB's current stock price is kr67.58. Embracer Group AB's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was kr1.78. Embracer Group AB's Cyclically Adjusted Price-to-FCF of today is 37.97.

During the past 11 years, the highest Cyclically Adjusted Price-to-FCF of Embracer Group AB was 45.25. The lowest was 27.66. And the median was 35.22.


Embracer Group AB  (LTS:0GFE) 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.

Embracer Group AB's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=67.58/1.78
=37.97

* 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 11 years, the highest Cyclically Adjusted Price-to-FCF of Embracer Group AB was 45.25. The lowest was 27.66. And the median was 35.22.


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.


Embracer Group AB Cyclically Adjusted FCF per Share Related Terms


Embracer Group AB Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Embracer Group 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.

Embracer Group AB Cyclically Adjusted FCF per Share Chart

Embracer Group AB Annual Data
Trend Dec15 Dec16 Dec17 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 0.00 0.00 1.78

Embracer Group 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 0.00 0.00 2.47 1.50 1.78

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

For the Electronic Gaming & Multimedia subindustry, Embracer Group 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.


Embracer Group AB Cyclically Adjusted Price-to-FCF vs Interactive Media Industry

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

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


LTS:0GFE
65GF Score
Embracer Group AB LTS:0GFE
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Embracer Group 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, Embracer Group 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)
=3.662/133.5600*133.5600
=3.662

Current CPI (Mar. 2026) = 133.5600.

Embracer Group AB Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 0.422 100.751 0.559
201606 0.034 101.019 0.045
201609 0.342 101.138 0.452
201612 0.713 102.022 0.933
201703 0.412 102.022 0.539
201706 0.300 102.752 0.390
201709 0.404 103.279 0.522
201712 1.243 103.793 1.599
201803 8.832 103.962 11.346
201806 2.048 104.875 2.608
201809 -8.395 105.679 -10.610
201903 8.238 105.886 10.391
201906 0.483 106.742 0.604
201909 -1.120 107.214 -1.395
201912 -1.811 107.766 -2.244
202003 2.312 106.563 2.898
202006 1.807 107.498 2.245
202009 2.443 107.635 3.031
202012 1.851 108.296 2.283
202103 6.348 108.360 7.824
202106 -1.716 108.928 -2.104
202109 -0.028 110.338 -0.034
202112 -0.079 112.486 -0.094
202203 1.837 114.825 2.137
202206 -4.471 118.384 -5.044
202209 -5.009 122.296 -5.470
202212 4.544 126.365 4.803
202303 -2.107 127.042 -2.215
202306 -2.875 129.407 -2.967
202309 1.022 130.224 1.048
202312 0.245 131.912 0.248
202403 -1.846 132.205 -1.865
202406 -7.010 132.716 -7.055
202409 -2.179 132.304 -2.200
202412 2.916 132.987 2.929
202503 3.232 132.825 3.250
202506 -1.548 133.699 -1.546
202509 -2.144 133.480 -2.145
202512 -1.623 133.390 -1.625
202603 3.662 133.560 3.662

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 kr1.78 mean?
Embracer Group AB (LTS:0GFE) has a Cyclically Adjusted FCF per Share of kr1.78 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 Embracer Group AB and its competitors.
Is Embracer Group AB's Cyclically Adjusted FCF per Share too high?
Embracer Group AB's current Cyclically Adjusted FCF per Share is kr1.78. Overall, Embracer Group AB has a GF Score™ of 65/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Embracer Group AB's Cyclically Adjusted FCF per Share compare to NTES and EA?
Embracer Group AB's Cyclically Adjusted FCF per Share of kr1.78 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 Embracer Group AB and its competitors. Embracer Group AB's current Cyclically Adjusted FCF per Share is kr1.78. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Embracer Group AB stock overvalued right now?
Based on GuruFocus' analysis, Embracer Group AB (LTS:0GFE) is currently considered Significantly Overvalued. The stock's GF Value™ is kr42.52, compared to a current price of kr67.58 — trading 58.9% above its estimated fair value. The current Cyclically Adjusted FCF per Share is kr1.78. Embracer Group AB's overall GF Score™ is 65/100 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 Embracer Group AB (LTS:0GFE), the current Cyclically Adjusted FCF per Share is kr1.78 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 Embracer Group AB (LTS:0GFE) Overvalued in 2026?

Based on GuruFocus' analysis, Embracer Group AB stock appears to be overvalued. The current stock price of kr67.58 is trading 58.9% above its estimated GF Value™ of kr42.52. GuruFocus considers Embracer Group AB to be Significantly Overvalued.

Key valuation signals for LTS:0GFE:

  • Cyclically Adjusted FCF per Share: kr1.78
  • GF Value™: kr42.52 vs. price of kr67.58 (58.9% above fair value)
  • GF Score™: 65/100 with 4 warning signs

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


Embracer Group AB Business Description

Address Tullhusgatan 1B, Karlstad, SWE, 652 09
Embracer Group AB is a parent company of businesses led by entrepreneurs in PC, console, mobile, and board games and other related media. The Group has an extensive catalog of several owned or controlled franchises and has a presence in various regions through its operative groups, namely THQ Nordic, Plaion, Coffee Stain, Amplifier Game Invest, and others. Its operating segments are: PC/Console Games, Mobile Games, and Entertainment & Services. Maximum revenue is derived from the Entertainment & Services segment, which is engaged in the development, publishing, and distribution of comic books, wholesale of publishing titles of games for console and PC, as well as films, and externally distributes films and TV series. Geographically, the Group generates maximum revenue from the USA.
65GF Score

Get the complete analysis for LTS:0GFE

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

kr67.58
Price
kr42.52
GF Value