AcadeMedia AB (LTS:0RHN) Cyclically Adjusted FCF per Share: kr25.21 (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:0RHN AcadeMedia AB LTS:0RHN
79 GF Score
Price kr98.40
GF Value kr88.44
Valuation Modestly Overvalued
! 5 Warning Signs
View Full Analysis

What is AcadeMedia AB Cyclically Adjusted FCF per Share?

AcadeMedia AB LTS:0RHN -3.77% 79 Cyclically Adjusted FCF per Share is kr25.21 as of Jun. 2026. GuruFocus rates LTS:0RHN with a GF Score™ of 79/100 and a GF Value™ of kr88.44 (Modestly Overvalued). 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.

AcadeMedia AB's adjusted free cash flow per share for the three months ended in Jun. 2026 was kr11.301. 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 kr25.21 for the trailing ten years ended in Jun. 2026.

During the past 12 months, AcadeMedia AB's average Cyclically Adjusted FCF Growth Rate was 13.80% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 10.30% 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 AcadeMedia AB was 10.30% per year. The lowest was 10.30% per year. And the median was 10.30% per year.

As of today (2026-09-09), AcadeMedia AB's current stock price is kr98.40. AcadeMedia AB's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was kr25.21. AcadeMedia AB's Cyclically Adjusted Price-to-FCF of today is 3.90.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of AcadeMedia AB was 4.72. The lowest was 2.41. And the median was 3.16.


AcadeMedia AB  (LTS:0RHN) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=98.40/25.21
=3.90

* 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 AcadeMedia AB was 4.72. The lowest was 2.41. And the median was 3.16.


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.


AcadeMedia AB Cyclically Adjusted FCF per Share Related Terms


AcadeMedia AB Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for AcadeMedia 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.

AcadeMedia AB Cyclically Adjusted FCF per Share Chart

AcadeMedia AB Annual Data
Trend Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24 Jun25 Jun26
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 18.58 20.55 22.02 25.21

AcadeMedia 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 22.02 22.76 23.33 24.24 25.21

LTS:0RHN vs EDU, TAL, LAUR: Cyclically Adjusted FCF per Share Comparison

For the Education & Training Services subindustry, AcadeMedia 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.


AcadeMedia AB Cyclically Adjusted Price-to-FCF vs Education Industry

For the Education industry and Consumer Defensive sector, AcadeMedia AB's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


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

AcadeMedia 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, AcadeMedia 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)
=11.301/134.6100*134.6100
=11.301

Current CPI (Jun. 2026) = 134.6100.

AcadeMedia AB Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 1.357 101.138 1.806
201612 2.775 102.022 3.661
201703 1.305 102.022 1.722
201706 3.323 102.752 4.353
201709 1.504 103.279 1.960
201712 2.681 103.793 3.477
201803 1.449 103.962 1.876
201806 3.577 104.875 4.591
201809 -3.619 105.679 -4.610
201812 2.326 105.912 2.956
201903 -0.227 105.886 -0.289
201906 6.456 106.742 8.142
201909 1.875 107.214 2.354
201912 5.349 107.766 6.681
202003 5.132 106.563 6.483
202006 10.228 107.498 12.808
202009 3.098 107.635 3.874
202012 8.242 108.296 10.245
202103 6.437 108.360 7.996
202106 8.389 108.928 10.367
202109 2.735 110.338 3.337
202112 8.866 112.486 10.610
202203 4.695 114.825 5.504
202206 8.955 118.384 10.182
202209 1.732 122.296 1.906
202212 9.025 126.365 9.614
202303 6.193 127.042 6.562
202306 9.209 129.407 9.579
202309 3.207 130.224 3.315
202312 10.138 131.912 10.345
202403 6.131 132.205 6.243
202406 11.855 132.716 12.024
202409 3.377 132.304 3.436
202412 11.563 132.987 11.704
202503 7.742 132.825 7.846
202506 11.638 133.699 11.717
202509 4.510 133.480 4.548
202512 12.201 133.390 12.313
202603 8.800 133.560 8.869
202606 11.301 134.610 11.301

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 kr25.21 mean?
AcadeMedia AB (LTS:0RHN) has a Cyclically Adjusted FCF per Share of kr25.21 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 AcadeMedia AB and its competitors.
Is AcadeMedia AB's Cyclically Adjusted FCF per Share too high?
AcadeMedia AB's current Cyclically Adjusted FCF per Share is kr25.21. Overall, AcadeMedia AB has a GF Score™ of 79/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does AcadeMedia AB's Cyclically Adjusted FCF per Share compare to EDU and TAL?
AcadeMedia AB's Cyclically Adjusted FCF per Share of kr25.21 can be compared against companies in the Education 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 Education company?
A good Cyclically Adjusted FCF per Share depends on the Education 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 AcadeMedia AB and its competitors. AcadeMedia AB's current Cyclically Adjusted FCF per Share is kr25.21. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is AcadeMedia AB stock overvalued right now?
Based on GuruFocus' analysis, AcadeMedia AB (LTS:0RHN) is currently considered Modestly Overvalued. The stock's GF Value™ is kr88.44, compared to a current price of kr98.40 — trading 11.3% above its estimated fair value. The current Cyclically Adjusted FCF per Share is kr25.21. AcadeMedia AB's overall GF Score™ is 79/100 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 AcadeMedia AB (LTS:0RHN), the current Cyclically Adjusted FCF per Share is kr25.21 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 AcadeMedia AB (LTS:0RHN) Overvalued in 2026?

Based on GuruFocus' analysis, AcadeMedia AB stock appears to be overvalued. The current stock price of kr98.40 is trading 11.3% above its estimated GF Value™ of kr88.44. GuruFocus considers AcadeMedia AB to be Modestly Overvalued.

Key valuation signals for LTS:0RHN:

  • Cyclically Adjusted FCF per Share: kr25.21
  • GF Value™: kr88.44 vs. price of kr98.40 (11.3% above fair value)
  • GF Score™: 79/100 with 5 warning signs

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


AcadeMedia AB Business Description

Address Adolf Fredriks Kyrkogata 2, P.O. Box 213, Stockholm, SWE, 111 37
AcadeMedia AB is an education services provider in Northern Europe, operating preschools, compulsory schools, and upper secondary schools in Sweden and Norway, as well as adult education units in Sweden. The company's operating segments include Preschool and International Operations, Compulsory School, Upper Secondary School, and Adult Education. It generates the majority of its revenue from the Preschool and International segment. Geographically, the company operates in Sweden, Finland, Norway, Germany, the Netherlands, the UK, and Poland, deriving the majority of its revenue from Sweden.
79GF Score

Get the complete analysis for LTS:0RHN

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

kr98.40
Price
kr88.44
GF Value