DFDS AS (LTS:0RB3) Cyclically Adjusted FCF per Share: kr26.78 (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:0RB3 DFDS AS LTS:0RB3
79 GF Score
Price kr124.20
GF Value kr157.26
Valuation Modestly Undervalued
! 8 Warning Signs
View Full Analysis

What is DFDS AS Cyclically Adjusted FCF per Share?

DFDS AS LTS:0RB3 -2.55% 79 Cyclically Adjusted FCF per Share is kr26.78 as of Mar. 2026. GuruFocus rates LTS:0RB3 with a GF Score™ of 79/100 and a GF Value™ of kr157.26 (Modestly Undervalued). The stock has 8 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.

DFDS AS's adjusted free cash flow per share for the three months ended in Mar. 2026 was kr8.465. 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 kr26.78 for the trailing ten years ended in Mar. 2026.

During the past 12 months, DFDS AS's average Cyclically Adjusted FCF Growth Rate was 3.10% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 11.00% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 15.40% 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 DFDS AS was 18.70% per year. The lowest was 8.50% per year. And the median was 12.45% per year.

As of today (2026-07-21), DFDS AS's current stock price is kr124.20. DFDS AS's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was kr26.78. DFDS AS's Cyclically Adjusted Price-to-FCF of today is 4.64.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of DFDS AS was 44.06. The lowest was 3.13. And the median was 17.33.


DFDS AS  (LTS:0RB3) 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.

DFDS AS's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=124.20/26.78
=4.64

* 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 DFDS AS was 44.06. The lowest was 3.13. And the median was 17.33.


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.


DFDS AS Cyclically Adjusted FCF per Share Related Terms


DFDS AS Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for DFDS AS'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.

DFDS AS Cyclically Adjusted FCF per Share Chart

DFDS AS 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 15.60 19.34 22.08 25.09 26.04

DFDS AS 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 26.10 26.77 25.84 26.04 26.78

DFDS AS Cyclically Adjusted FCF per Share Competitor Comparison

For the Marine Shipping subindustry, DFDS AS'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.


DFDS AS Cyclically Adjusted Price-to-FCF vs Transportation Industry

For the Transportation industry and Industrials sector, DFDS AS's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


LTS:0RB3
79GF Score
DFDS AS LTS:0RB3
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

DFDS AS 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, DFDS AS'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)
=8.465/121.6800*121.6800
=8.465

Current CPI (Mar. 2026) = 121.6800.

DFDS AS Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 4.940 100.600 5.975
201609 11.341 100.200 13.772
201612 5.741 100.300 6.965
201703 2.857 101.200 3.435
201706 -3.988 101.200 -4.795
201709 11.795 101.800 14.098
201712 8.301 101.300 9.971
201803 2.925 101.700 3.500
201806 8.413 102.300 10.007
201809 9.286 102.400 11.034
201812 -2.527 102.100 -3.012
201903 -3.449 102.900 -4.078
201906 3.278 102.900 3.876
201909 5.419 102.900 6.408
201912 0.748 102.900 0.885
202003 -4.524 103.300 -5.329
202006 3.164 103.200 3.731
202009 7.010 103.500 8.241
202012 8.616 103.400 10.139
202103 1.494 104.300 1.743
202106 12.552 105.000 14.546
202109 15.763 105.800 18.129
202112 -2.342 106.600 -2.673
202203 -4.042 109.900 -4.475
202206 16.218 113.600 17.372
202209 8.182 116.400 8.553
202212 8.297 115.900 8.711
202303 7.189 117.300 7.457
202306 13.749 116.400 14.373
202309 12.620 117.400 13.080
202312 2.289 116.700 2.387
202403 -1.976 118.400 -2.031
202406 17.758 118.500 18.235
202409 11.179 118.900 11.440
202412 6.308 118.900 6.455
202503 7.164 120.200 7.252
202506 12.822 120.700 12.926
202509 3.087 121.600 3.089
202512 8.785 121.200 8.820
202603 8.465 121.680 8.465

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 kr26.78 mean?
DFDS AS (LTS:0RB3) has a Cyclically Adjusted FCF per Share of kr26.78 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 DFDS AS and its competitors.
Is DFDS AS's Cyclically Adjusted FCF per Share too high?
DFDS AS's current Cyclically Adjusted FCF per Share is kr26.78. Overall, DFDS AS has a GF Score™ of 79/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does DFDS AS's Cyclically Adjusted FCF per Share compare to competitors?
DFDS AS's Cyclically Adjusted FCF per Share of kr26.78 can be compared against companies in the Transportation 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 Transportation company?
A good Cyclically Adjusted FCF per Share depends on the Transportation 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 DFDS AS and its competitors. DFDS AS's current Cyclically Adjusted FCF per Share is kr26.78. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is DFDS AS stock overvalued right now?
Based on GuruFocus' analysis, DFDS AS (LTS:0RB3) is currently considered Modestly Undervalued. The stock's GF Value™ is kr157.26, compared to a current price of kr124.20 — trading 21% below its estimated fair value. The current Cyclically Adjusted FCF per Share is kr26.78. DFDS AS's overall GF Score™ is 79/100 with 8 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 DFDS AS (LTS:0RB3), the current Cyclically Adjusted FCF per Share is kr26.78 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 DFDS AS (LTS:0RB3) Overvalued in 2026?

Based on GuruFocus' analysis, DFDS AS stock appears to be undervalued. The current stock price of kr124.20 is trading 21% below its estimated GF Value™ of kr157.26. GuruFocus considers DFDS AS to be Modestly Undervalued.

Key valuation signals for LTS:0RB3:

  • Cyclically Adjusted FCF per Share: kr26.78
  • GF Value™: kr157.26 vs. price of kr124.20 (21% below fair value)
  • GF Score™: 79/100 with 8 warning signs

No single metric tells the full story. See the LTS:0RB3 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


DFDS AS Business Description

Address Marmorvej 18, Copenhagen, DNK, DK-2100
DFDS AS is a transportation and logistics company domiciled in Denmark. The two main divisions are the ferry division and the logistics division. The ferry division operates ferry routes around Europe, transporting freight, passengers, and passenger cruise ferries. The logistics division provides transport solutions for full and part loads as well as contract logistics solutions, including warehousing. Its main customers include manufacturers of industrial goods. The company generates the majority of its revenue from the ferry division. It has a presence in geographical markets such as the North Sea, the Mediterranean, the Baltic and Channel, Continental, Nordic, and the UK/Ireland.
79GF Score

Get the complete analysis for LTS:0RB3

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

kr124.20
Price
kr157.26
GF Value