HAKIfety AB (LTS:0GO3) Cyclically Adjusted FCF per Share: kr3.71 (As of Jun. 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:0GO3 HAKI Safety AB LTS:0GO3
87 GF Score
Price kr21.01
GF Value kr23.06
! 3 Warning Signs
View Full Analysis

What is HAKIfety AB Cyclically Adjusted FCF per Share?

HAKIfety AB LTS:0GO3 87 Cyclically Adjusted FCF per Share is kr3.71 as of Jun. 2026. GuruFocus rates LTS:0GO3 with a GF Score™ of 87/100 and a GF Value™ of kr23.06. 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.

HAKIfety AB's adjusted free cash flow per share for the three months ended in Jun. 2026 was kr1.510. 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 kr3.71 for the trailing ten years ended in Jun. 2026.

During the past 12 months, HAKIfety AB's average Cyclically Adjusted FCF Growth Rate was 12.50% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 7.70% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 7.80% 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 HAKIfety AB was 17.50% per year. The lowest was 5.60% per year. And the median was 11.30% per year.

As of today (2026-08-19), HAKIfety AB's current stock price is kr21.00833. HAKIfety AB's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was kr3.71. HAKIfety AB's Cyclically Adjusted Price-to-FCF of today is 5.66.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of HAKIfety AB was 13.11. The lowest was 4.70. And the median was 7.79.


HAKIfety AB  (LTS:0GO3) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=21.00833/3.71
=5.66

* 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 HAKIfety AB was 13.11. The lowest was 4.70. And the median was 7.79.


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.


HAKIfety AB Cyclically Adjusted FCF per Share Related Terms


HAKIfety AB Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for HAKIfety 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.

HAKIfety AB Cyclically Adjusted FCF per Share Chart

HAKIfety 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 2.31 3.14 4.17 3.33 3.47

HAKIfety AB Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 3.71 3.79 3.47 3.24 3.71

LTS:0GO3 vs CRS, ATI, MLI: Cyclically Adjusted FCF per Share Comparison

For the Metal Fabrication subindustry, HAKIfety 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.


HAKIfety AB Cyclically Adjusted Price-to-FCF vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, HAKIfety AB's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


LTS:0GO3
87GF Score
HAKI Safety AB LTS:0GO3
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

HAKIfety 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, HAKIfety AB's adjusted Free Cash Flow per Share data for the three months ended in Jun. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=1.51/134.6100*134.6100
=1.510

Current CPI (Jun. 2026) = 134.6100.

HAKIfety AB Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 1.207 101.138 1.606
201612 3.236 102.022 4.270
201703 0.570 102.022 0.752
201706 3.052 102.752 3.998
201709 -0.872 103.279 -1.137
201712 2.198 103.793 2.851
201803 1.610 103.962 2.085
201806 1.140 104.875 1.463
201809 1.644 105.679 2.094
201812 1.248 105.912 1.586
201903 0.302 105.886 0.384
201906 0.686 106.742 0.865
201909 0.795 107.214 0.998
201912 1.849 107.766 2.310
202003 1.625 106.563 2.053
202006 0.578 107.498 0.724
202009 0.650 107.635 0.813
202012 1.406 108.296 1.748
202103 0.036 108.360 0.045
202106 1.228 108.928 1.518
202109 -0.542 110.338 -0.661
202112 2.917 112.486 3.491
202203 -1.387 114.825 -1.626
202206 0.215 118.384 0.244
202209 0.939 122.296 1.034
202212 -0.548 126.365 -0.584
202303 1.862 127.042 1.973
202306 0.107 129.407 0.111
202309 0.072 130.224 0.074
202312 2.430 131.912 2.480
202403 -0.795 132.205 -0.809
202406 0.361 132.716 0.366
202409 -0.623 132.304 -0.634
202412 0.403 132.987 0.408
202503 -1.429 132.825 -1.448
202506 1.978 133.699 1.991
202509 -0.070 133.480 -0.071
202512 0.973 133.390 0.982
202603 0.705 133.560 0.711
202606 1.510 134.610 1.510

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 kr3.71 mean?
HAKIfety AB (LTS:0GO3) has a Cyclically Adjusted FCF per Share of kr3.71 as of Jun. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on HAKIfety AB and its competitors.
Is HAKIfety AB's Cyclically Adjusted FCF per Share too high?
HAKIfety AB's current Cyclically Adjusted FCF per Share is kr3.71. Overall, HAKIfety AB has a GF Score™ of 87/100, reflecting its overall financial health beyond just this single metric.
How does HAKIfety AB's Cyclically Adjusted FCF per Share compare to CRS and ATI?
HAKIfety AB's Cyclically Adjusted FCF per Share of kr3.71 can be compared against companies in the Industrial Products 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 Industrial Products company?
A good Cyclically Adjusted FCF per Share depends on the Industrial Products 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 HAKIfety AB and its competitors. HAKIfety AB's current Cyclically Adjusted FCF per Share is kr3.71. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is HAKIfety AB stock overvalued right now?
HAKIfety AB (LTS:0GO3) has a current Cyclically Adjusted FCF per Share of kr3.71. The stock's GF Value™ is kr23.06, compared to a current price of kr21.01 — trading 8.9% below its estimated fair value. The current Cyclically Adjusted FCF per Share is kr3.71. HAKIfety AB's overall GF Score™ is 87/100 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 HAKIfety AB (LTS:0GO3), the current Cyclically Adjusted FCF per Share is kr3.71 as of Jun. 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 HAKIfety AB (LTS:0GO3) Overvalued in 2026?

Based on GuruFocus' analysis, HAKIfety AB stock appears to be undervalued. The current stock price of kr21.01 is trading 8.9% below its estimated GF Value™ of kr23.06.

Key valuation signals for LTS:0GO3:

  • Cyclically Adjusted FCF per Share: kr3.71
  • GF Value™: kr23.06 vs. price of kr21.01 (8.9% below fair value)
  • GF Score™: 87/100 with 3 warning signs

No single metric tells the full story. See the LTS:0GO3 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


HAKIfety AB Business Description

Other Exchanges HAKI B:SwedenHAKI A:Sweden
Address Norra Vallgatan 70, Malmo, SWE, 211 22
HAKI Safety AB is an international industrial company that provides safety products and solutions designed to improve safety and efficiency in challenging work environments. The group operates through three main segments: Work Zone Safety, Scaffolding Systems, and Digital Solutions. The Work Zone Safety segment includes products such as catchfans, barrier systems, and access platforms, while the Scaffolding Systems segment offers modular and frame scaffolding, weather protection, and bridge systems. The Digital Solutions segment focuses on surveying instruments and equipment for land surveying and construction. The company serves customers across infrastructure, energy, industrial, and construction sectors, mainly in Europe and North America.
87GF Score

Get the complete analysis for LTS:0GO3

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

kr21.01
Price
kr23.06
GF Value