Modern Times Group MTG AB (LTS:0GXJ) Cyclically Adjusted FCF per Share: kr8.83 (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:0GXJ Modern Times Group MTG AB LTS:0GXJ
70 GF Score
Price kr131.00
GF Value kr174.29
Valuation Modestly Undervalued
! 5 Warning Signs
View Full Analysis

What is Modern Times Group MTG AB Cyclically Adjusted FCF per Share?

Modern Times Group MTG AB LTS:0GXJ -1.02% 70 Cyclically Adjusted FCF per Share is kr8.83 as of Jun. 2026. GuruFocus rates LTS:0GXJ with a GF Score™ of 70/100 and a GF Value™ of kr174.29 (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.

Modern Times Group MTG AB's adjusted free cash flow per share for the three months ended in Jun. 2026 was kr3.940. 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 kr8.83 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Modern Times Group MTG AB's average Cyclically Adjusted FCF Growth Rate was 10.20% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -2.30% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -7.20% 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 Modern Times Group MTG AB was -2.30% per year. The lowest was -12.80% per year. And the median was -9.90% per year.

As of today (2026-08-06), Modern Times Group MTG AB's current stock price is kr131.00. Modern Times Group MTG AB's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was kr8.83. Modern Times Group MTG AB's Cyclically Adjusted Price-to-FCF of today is 14.84.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Modern Times Group MTG AB was 16.27. The lowest was 4.76. And the median was 8.95.


Modern Times Group MTG AB  (LTS:0GXJ) 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.

Modern Times Group MTG AB's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=131.00/8.83
=14.84

* 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 Modern Times Group MTG AB was 16.27. The lowest was 4.76. And the median was 8.95.


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.


Modern Times Group MTG AB Cyclically Adjusted FCF per Share Related Terms


Modern Times Group MTG AB Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Modern Times Group MTG 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.

Modern Times Group MTG AB Cyclically Adjusted FCF per Share Chart

Modern Times Group MTG 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 10.12 9.03 8.33 8.01 8.42

Modern Times Group MTG 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 8.01 7.97 8.42 9.72 8.83

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

For the Electronic Gaming & Multimedia subindustry, Modern Times Group MTG 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.


Modern Times Group MTG AB Cyclically Adjusted Price-to-FCF vs Interactive Media Industry

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

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


LTS:0GXJ
70GF Score
Modern Times Group MTG AB LTS:0GXJ
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Modern Times Group MTG 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, Modern Times Group MTG 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)
=3.94/134.6100*134.6100
=3.940

Current CPI (Jun. 2026) = 134.6100.

Modern Times Group MTG AB Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 -2.546 101.138 -3.389
201612 4.872 102.022 6.428
201703 -3.905 102.022 -5.152
201706 7.830 102.752 10.258
201709 -6.603 103.279 -8.606
201712 10.360 103.793 13.436
201803 -5.265 103.962 -6.817
201806 9.333 104.875 11.979
201809 0.745 105.679 0.949
201812 8.816 105.912 11.205
201903 -1.826 105.886 -2.321
201906 -0.903 106.742 -1.139
201909 -0.432 107.214 -0.542
201912 0.222 107.766 0.277
202003 -0.512 106.563 -0.647
202006 1.588 107.498 1.989
202009 1.221 107.635 1.527
202012 1.247 108.296 1.550
202103 0.012 108.360 0.015
202106 -0.112 108.928 -0.138
202109 -0.081 110.338 -0.099
202112 2.955 112.486 3.536
202203 0.714 114.825 0.837
202206 2.434 118.384 2.768
202209 2.371 122.296 2.610
202212 1.829 126.365 1.948
202303 2.132 127.042 2.259
202306 2.121 129.407 2.206
202309 3.549 130.224 3.669
202312 2.370 131.912 2.418
202403 2.200 132.205 2.240
202406 3.078 132.716 3.122
202409 2.881 132.304 2.931
202412 2.733 132.987 2.766
202503 1.493 132.825 1.513
202506 2.774 133.699 2.793
202509 3.262 133.480 3.290
202512 7.210 133.390 7.276
202603 4.405 133.560 4.440
202606 3.940 134.610 3.940

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 kr8.83 mean?
Modern Times Group MTG AB (LTS:0GXJ) has a Cyclically Adjusted FCF per Share of kr8.83 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 Modern Times Group MTG AB and its competitors.
Is Modern Times Group MTG AB's Cyclically Adjusted FCF per Share too high?
Modern Times Group MTG AB's current Cyclically Adjusted FCF per Share is kr8.83. Overall, Modern Times Group MTG AB has a GF Score™ of 70/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Modern Times Group MTG AB's Cyclically Adjusted FCF per Share compare to NTES and EA?
Modern Times Group MTG AB's Cyclically Adjusted FCF per Share of kr8.83 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 Modern Times Group MTG AB and its competitors. Modern Times Group MTG AB's current Cyclically Adjusted FCF per Share is kr8.83. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Modern Times Group MTG AB stock overvalued right now?
Based on GuruFocus' analysis, Modern Times Group MTG AB (LTS:0GXJ) is currently considered Modestly Undervalued. The stock's GF Value™ is kr174.29, compared to a current price of kr131.00 — trading 24.8% below its estimated fair value. The current Cyclically Adjusted FCF per Share is kr8.83. Modern Times Group MTG AB's overall GF Score™ is 70/100 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 Modern Times Group MTG AB (LTS:0GXJ), the current Cyclically Adjusted FCF per Share is kr8.83 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 Modern Times Group MTG AB (LTS:0GXJ) Overvalued in 2026?

Based on GuruFocus' analysis, Modern Times Group MTG AB stock appears to be undervalued. The current stock price of kr131.00 is trading 24.8% below its estimated GF Value™ of kr174.29. GuruFocus considers Modern Times Group MTG AB to be Modestly Undervalued.

Key valuation signals for LTS:0GXJ:

  • Cyclically Adjusted FCF per Share: kr8.83
  • GF Value™: kr174.29 vs. price of kr131.00 (24.8% below fair value)
  • GF Score™: 70/100 with 5 warning signs

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


Modern Times Group MTG AB Business Description

Address Skeppsbron 18, P.O. Box 2094, Stockholm, SWE, SE-103 13
Modern Times Group MTG AB owns and operates gaming companies and studios with popular IPs across a wide range of casual and mid-core genres. The company's portfolio covers a wide range of evergreen gaming franchises like RAID: Shadow Legends, Forge of Empires, Top Drives, and Bloons, as well as word games like CrossWord Jam and WordTrip. Its games generate revenues through in-app purchases, advertising, and from third-party distribution platforms. It operates in a single business segment.
70GF Score

Get the complete analysis for LTS:0GXJ

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

kr131.00
Price
kr174.29
GF Value