Uniper SE (MIL:1UN) Cyclically Adjusted FCF per Share: €12.66 (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.

MIL:1UN Uniper SE MIL:1UN
53 GF Score
Price €46.80
GF Value €32.22
Valuation Significantly Overvalued
! 4 Warning Signs
View Full Analysis

What is Uniper SE Cyclically Adjusted FCF per Share?

Uniper SE MIL:1UN 53 Cyclically Adjusted FCF per Share is €12.66 as of Mar. 2026. GuruFocus rates MIL:1UN with a GF Score™ of 53/100 and a GF Value™ of €32.22 (Significantly Overvalued). The stock has 4 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.

Uniper SE's adjusted free cash flow per share for the three months ended in Mar. 2026 was €3.496. 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 €12.66 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Uniper SE's average Cyclically Adjusted FCF Growth Rate was -59.00% 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.

As of today (2026-07-17), Uniper SE's current stock price is €46.80. Uniper SE's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was €12.66. Uniper SE's Cyclically Adjusted Price-to-FCF of today is 3.70.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Uniper SE was 4.24. The lowest was 1.01. And the median was 1.36.


Uniper SE  (MIL:1UN) 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.

Uniper SE's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=46.80/12.66
=3.70

* 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 Uniper SE was 4.24. The lowest was 1.01. And the median was 1.36.


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.


Uniper SE Cyclically Adjusted FCF per Share Related Terms


Uniper SE Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Uniper SE'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.

Uniper SE Cyclically Adjusted FCF per Share Chart

Uniper SE 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 32.13 29.97

Uniper SE 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 29.48 29.58 27.68 29.97 12.66

MIL:1UN vs ATO, NI, UGI: Cyclically Adjusted FCF per Share Comparison

For the Utilities - Regulated Gas subindustry, Uniper SE'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.


Uniper SE Cyclically Adjusted Price-to-FCF vs Utilities - Regulated Industry

For the Utilities - Regulated industry and Utilities sector, Uniper SE's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


MIL:1UN
53GF Score
Uniper SE MIL:1UN
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Uniper SE 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, Uniper SE'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)
=3.496/131.2583*131.2583
=3.496

Current CPI (Mar. 2026) = 131.2583.

Uniper SE Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -26.888 100.717 -35.042
201609 12.670 101.017 16.463
201612 -25.756 101.217 -33.400
201703 42.128 101.417 54.524
201706 19.344 102.117 24.864
201709 -36.968 102.717 -47.240
201712 5.811 102.617 7.433
201803 27.519 102.917 35.097
201806 -15.301 104.017 -19.308
201809 -25.900 104.718 -32.464
201812 49.176 104.217 61.936
201903 -0.164 104.217 -0.207
201906 -30.224 105.718 -37.526
201909 -6.053 106.018 -7.494
201912 52.193 105.818 64.741
202003 -0.435 105.718 -0.540
202006 1.879 106.618 2.313
202009 17.929 105.818 22.239
202012 8.679 105.518 10.796
202103 13.767 107.518 16.807
202106 -13.314 108.486 -16.109
202109 93.820 109.435 112.530
202112 71.900 110.384 85.497
202203 -108.708 113.968 -125.200
202206 -22.240 115.760 -25.217
202209 -21.171 118.818 -23.388
202212 -10.534 119.345 -11.586
202303 1.534 122.402 1.645
202306 8.228 123.140 8.770
202309 5.947 124.195 6.285
202312 -1.318 123.773 -1.398
202403 3.296 125.038 3.460
202406 3.267 125.882 3.407
202409 -1.290 126.198 -1.342
202412 -2.895 127.041 -2.991
202503 -2.911 127.779 -2.990
202506 1.315 128.412 1.344
202509 -0.236 129.255 -0.240
202512 -1.898 129.361 -1.926
202603 3.496 131.258 3.496

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 €12.66 mean?
Uniper SE (MIL:1UN) has a Cyclically Adjusted FCF per Share of €12.66 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 Uniper SE and its competitors.
Is Uniper SE's Cyclically Adjusted FCF per Share too high?
Uniper SE's current Cyclically Adjusted FCF per Share is €12.66. Overall, Uniper SE has a GF Score™ of 53/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Uniper SE's Cyclically Adjusted FCF per Share compare to ATO and NI?
Uniper SE's Cyclically Adjusted FCF per Share of €12.66 can be compared against companies in the Utilities - Regulated 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 Utilities - Regulated company?
A good Cyclically Adjusted FCF per Share depends on the Utilities - Regulated 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 Uniper SE and its competitors. Uniper SE's current Cyclically Adjusted FCF per Share is €12.66. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Uniper SE stock overvalued right now?
Based on GuruFocus' analysis, Uniper SE (MIL:1UN) is currently considered Significantly Overvalued. The stock's GF Value™ is €32.22, compared to a current price of €46.80 — trading 45.3% above its estimated fair value. The current Cyclically Adjusted FCF per Share is €12.66. Uniper SE's overall GF Score™ is 53/100 with 4 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 Uniper SE (MIL:1UN), the current Cyclically Adjusted FCF per Share is €12.66 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 Uniper SE (MIL:1UN) Overvalued in 2026?

Based on GuruFocus' analysis, Uniper SE stock appears to be overvalued. The current stock price of €46.80 is trading 45.3% above its estimated GF Value™ of €32.22. GuruFocus considers Uniper SE to be Significantly Overvalued.

Key valuation signals for MIL:1UN:

  • Cyclically Adjusted FCF per Share: €12.66
  • GF Value™: €32.22 vs. price of €46.80 (45.3% above fair value)
  • GF Score™: 53/100 with 4 warning signs

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


Uniper SE Business Description

Address Holzstrasse 6, Dusseldorf, DEU, 40221
Uniper SE is a Germany-based energy generation and energy trading company. The firm operates through three segments: Flexible Generation, Greener commodities, and Green Generation. The Green Generation segment comprises emission-free power generation plants that the Uniper Group operates in Europe. The Flexible Generation segment comprises the power and heat generation plants that the Uniper Group operates in Europe to flexibly meet grid operators' requirements. The Greener Commodities segment bundles the energy trading and optimization activities and forms the commercial interface between the Uniper Group and the globally traded markets for energy and the major customers. The majority of revenue is derived from the Greener Commodities segment.
53GF Score

Get the complete analysis for MIL:1UN

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

€46.80
Price
€32.22
GF Value