Expand Energy (MIL:1EXE) Cyclically Adjusted FCF per Share: €50.75 (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.

MIL:1EXE Expand Energy Corp MIL:1EXE
39 GF Score
Price €79.35
GF Value €103.67
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is Expand Energy Cyclically Adjusted FCF per Share?

Expand Energy MIL:1EXE 39 Cyclically Adjusted FCF per Share is €50.75 as of Jun. 2026. GuruFocus rates MIL:1EXE with a GF Score™ of 39/100 and a GF Value™ of €103.67 (Modestly Undervalued). 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.

Expand Energy's adjusted free cash flow per share for the three months ended in Jun. 2026 was €1.238. 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 €50.75 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Expand Energy's average Cyclically Adjusted FCF Growth Rate was 101.50% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -56.30% 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 Expand Energy was 57.20% per year. The lowest was -130.60% per year. And the median was -6.70% per year.

As of today (2026-08-02), Expand Energy's current stock price is €79.35. Expand Energy's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was €50.75. Expand Energy's Cyclically Adjusted Price-to-FCF of today is 1.56.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Expand Energy was 5.69. The lowest was 0.29. And the median was 0.76.


Expand Energy  (MIL:1EXE) 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.

Expand Energy's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=79.35/50.75
=1.56

* 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 Expand Energy was 5.69. The lowest was 0.29. And the median was 0.76.


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.


Expand Energy Cyclically Adjusted FCF per Share Related Terms


Expand Energy Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Expand Energy'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.

Expand Energy Cyclically Adjusted FCF per Share Chart

Expand Energy 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 0.00 0.00 18.43

Expand Energy 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 24.10 18.58 18.43 38.25 50.75

MIL:1EXE vs PR, OVV, TPL: Cyclically Adjusted FCF per Share Comparison

For the Oil & Gas E&P subindustry, Expand Energy'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.


Expand Energy Cyclically Adjusted Price-to-FCF vs Oil & Gas Industry

For the Oil & Gas industry and Energy sector, Expand Energy's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


MIL:1EXE
39GF Score
Expand Energy Corp MIL:1EXE
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Expand Energy 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, Expand Energy'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)
=1.238/333.9520*333.9520
=1.238

Current CPI (Jun. 2026) = 333.9520.

Expand Energy Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 48.621 241.428 67.254
201612 -98.848 241.432 -136.728
201703 0.206 243.801 0.282
201706 -36.431 244.955 -49.667
201709 48.365 246.819 65.439
201712 62.154 246.524 84.196
201803 101.576 249.554 135.929
201806 51.982 251.989 68.890
201809 79.484 252.439 105.150
201812 60.867 251.233 80.908
201903 56.547 254.202 74.287
201906 40.983 256.143 53.432
201909 32.719 256.759 42.556
201912 -162.731 256.974 -211.478
202003 -11.228 258.115 -14.527
202006 2.452 257.797 3.176
202009 23.960 260.280 30.742
202012 -13.445 260.474 -17.238
202103 0.000 264.877 0.000
202106 0.000 271.696 0.000
202109 0.000 274.310 0.000
202112 0.000 278.802 0.000
202203 3.826 287.504 4.444
202206 3.125 296.311 3.522
202209 5.407 296.808 6.084
202212 3.338 296.797 3.756
202303 2.530 301.836 2.799
202306 -0.097 305.109 -0.106
202309 0.546 307.789 0.592
202312 0.590 306.746 0.642
202403 0.850 312.332 0.909
202406 -0.659 314.175 -0.700
202409 0.835 315.301 0.884
202412 -0.634 315.605 -0.671
202503 2.103 319.799 2.196
202506 2.397 322.561 2.482
202509 1.268 324.800 1.304
202512 0.316 324.054 0.326
202603 6.075 330.213 6.144
202606 1.238 333.952 1.238

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 €50.75 mean?
Expand Energy (MIL:1EXE) has a Cyclically Adjusted FCF per Share of €50.75 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 Expand Energy and its competitors.
Is Expand Energy's Cyclically Adjusted FCF per Share too high?
Expand Energy's current Cyclically Adjusted FCF per Share is €50.75. Overall, Expand Energy has a GF Score™ of 39/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Expand Energy's Cyclically Adjusted FCF per Share compare to PR and OVV?
Expand Energy's Cyclically Adjusted FCF per Share of €50.75 can be compared against companies in the Oil & Gas 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 Oil & Gas company?
A good Cyclically Adjusted FCF per Share depends on the Oil & Gas 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 Expand Energy and its competitors. Expand Energy's current Cyclically Adjusted FCF per Share is €50.75. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Expand Energy stock overvalued right now?
Based on GuruFocus' analysis, Expand Energy (MIL:1EXE) is currently considered Modestly Undervalued. The stock's GF Value™ is €103.67, compared to a current price of €79.35 — trading 23.5% below its estimated fair value. The current Cyclically Adjusted FCF per Share is €50.75. Expand Energy's overall GF Score™ is 39/100 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 Expand Energy (MIL:1EXE), the current Cyclically Adjusted FCF per Share is €50.75 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 Expand Energy (MIL:1EXE) Overvalued in 2026?

Based on GuruFocus' analysis, Expand Energy stock appears to be undervalued. The current stock price of €79.35 is trading 23.5% below its estimated GF Value™ of €103.67. GuruFocus considers Expand Energy to be Modestly Undervalued.

Key valuation signals for MIL:1EXE:

  • Cyclically Adjusted FCF per Share: €50.75
  • GF Value™: €103.67 vs. price of €79.35 (23.5% below fair value)
  • GF Score™: 39/100 with 3 warning signs

No single metric tells the full story. See the MIL:1EXE stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Expand Energy Business Description

Industry EnergyOil & Gas
Address 6100 North Western Avenue, Oklahoma City, OK, USA, 73118
Expand Energy is a North American natural gas producer in the Haynesville and Appalachian basins, formed by the combination of Chesapeake and Southwestern. Its largest operation by volume is the Haynesville basin in Louisiana, which is heavily exposed to nearby LNG production. Appalachia benefits from its proximity to population centers in the Northeast and mid-Atlantic regions.
39GF Score

Get the complete analysis for MIL:1EXE

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

€79.35
Price
€103.67
GF Value