Pandox AB (LTS:0R8U) Cyclically Adjusted FCF per Share: kr-8.94 (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:0R8U Pandox AB LTS:0R8U
73 GF Score
Price kr175.10
GF Value kr194.65
Valuation Modestly Undervalued
! 7 Warning Signs
View Full Analysis

What is Pandox AB Cyclically Adjusted FCF per Share?

Pandox AB LTS:0R8U +0.11% 73 Cyclically Adjusted FCF per Share is kr-8.94 as of Jun. 2026. GuruFocus rates LTS:0R8U with a GF Score™ of 73/100 and a GF Value™ of kr194.65 (Modestly Undervalued). The stock has 7 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.

Pandox AB's adjusted free cash flow per share for the three months ended in Jun. 2026 was kr5.483. 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 kr-8.94 for the trailing ten years ended in Jun. 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 (2026-08-15), Pandox AB's current stock price is kr175.10. Pandox AB's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was kr-8.94. Pandox AB's Cyclically Adjusted Price-to-FCF of today is .


Pandox AB  (LTS:0R8U) 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.


Pandox AB Cyclically Adjusted FCF per Share Related Terms


Pandox AB Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Pandox 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.

Pandox AB Cyclically Adjusted FCF per Share Chart

Pandox 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 -0.43 -1.92 -9.04

Pandox 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 -2.40 -2.65 -9.04 -9.22 -8.94

LTS:0R8U vs CBRE, BEKE, JLL: Cyclically Adjusted FCF per Share Comparison

For the Real Estate Services subindustry, Pandox 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.


Pandox AB Cyclically Adjusted Price-to-FCF vs Real Estate Industry

For the Real Estate industry and Real Estate sector, Pandox AB's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


LTS:0R8U
73GF Score
Pandox AB LTS:0R8U
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Pandox 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, Pandox 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)
=5.483/134.6100*134.6100
=5.483

Current CPI (Jun. 2026) = 134.6100.

Pandox AB Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 1.587 101.138 2.112
201612 0.735 102.022 0.970
201703 1.473 102.022 1.944
201706 -1.366 102.752 -1.790
201709 -4.178 103.279 -5.445
201712 10.193 103.793 13.219
201803 1.194 103.962 1.546
201806 2.066 104.875 2.652
201809 -0.084 105.679 -0.107
201812 -7.564 105.912 -9.614
201903 3.463 105.886 4.402
201906 0.603 106.742 0.760
201909 -3.039 107.214 -3.816
201912 -19.138 107.766 -23.905
202003 -3.802 106.563 -4.803
202006 -1.044 107.498 -1.307
202009 0.772 107.635 0.965
202012 -0.723 108.296 -0.899
202103 -1.985 108.360 -2.466
202106 0.430 108.928 0.531
202109 1.012 110.338 1.235
202112 1.343 112.486 1.607
202203 0.963 114.825 1.129
202206 3.046 118.384 3.464
202209 0.201 122.296 0.221
202212 0.196 126.365 0.209
202303 -2.877 127.042 -3.048
202306 3.095 129.407 3.219
202309 -0.044 130.224 -0.045
202312 1.452 131.912 1.482
202403 -0.789 132.205 -0.803
202406 3.938 132.716 3.994
202409 -14.009 132.304 -14.253
202412 -0.832 132.987 -0.842
202503 -4.162 132.825 -4.218
202506 -0.247 133.699 -0.249
202509 0.396 133.480 0.399
202512 -62.974 133.390 -63.550
202603 0.920 133.560 0.927
202606 5.483 134.610 5.483

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 kr-8.94 mean?
Pandox AB (LTS:0R8U) has a Cyclically Adjusted FCF per Share of kr-8.94 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 Pandox AB and its competitors.
Is Pandox AB's Cyclically Adjusted FCF per Share too high?
Pandox AB's current Cyclically Adjusted FCF per Share is kr-8.94. Overall, Pandox AB has a GF Score™ of 73/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Pandox AB's Cyclically Adjusted FCF per Share compare to CBRE and BEKE?
Pandox AB's Cyclically Adjusted FCF per Share of kr-8.94 can be compared against companies in the Real Estate 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 Real Estate company?
A good Cyclically Adjusted FCF per Share depends on the Real Estate 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 Pandox AB and its competitors. Pandox AB's current Cyclically Adjusted FCF per Share is kr-8.94. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Pandox AB stock overvalued right now?
Based on GuruFocus' analysis, Pandox AB (LTS:0R8U) is currently considered Modestly Undervalued. The stock's GF Value™ is kr194.65, compared to a current price of kr175.10 — trading 10% below its estimated fair value. The current Cyclically Adjusted FCF per Share is kr-8.94. Pandox AB's overall GF Score™ is 73/100 with 7 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 Pandox AB (LTS:0R8U), the current Cyclically Adjusted FCF per Share is kr-8.94 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 Pandox AB (LTS:0R8U) Overvalued in 2026?

Based on GuruFocus' analysis, Pandox AB stock appears to be undervalued. The current stock price of kr175.10 is trading 10% below its estimated GF Value™ of kr194.65. GuruFocus considers Pandox AB to be Modestly Undervalued.

Key valuation signals for LTS:0R8U:

  • Cyclically Adjusted FCF per Share: kr-8.94
  • GF Value™: kr194.65 vs. price of kr175.10 (10% below fair value)
  • GF Score™: 73/100 with 7 warning signs

No single metric tells the full story. See the LTS:0R8U stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Pandox AB Business Description

Other Exchanges PNDX B:SwedenPOX:Germany
Address Vasagatan 11, 9th floor, Box 15, Stockholm, SWE, SE-101 20
Pandox AB is a hotel property company focused on owning, developing, and leasing hotel properties to hotel operators, with its business concept based on long-term, revenue-based leases with guaranteed minimum levels. It also operates certain hotels itself as part of its ownership. Its activities include property management, property development, and portfolio optimisation, along with leasing hotel properties and operating hotels under its Own Operations segment. The Company operates through two main segments, namely Leases, which contributes the maximum revenue and is the core business with long-term revenue-based lease agreements, and Own Operations, where the Company operates hotels in its own properties. Geographically, Pandox has a presence across Europe.
73GF Score

Get the complete analysis for LTS:0R8U

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

kr175.10
Price
kr194.65
GF Value