MODVF (Melcor Developments) Cyclically Adjusted FCF per Share: $1.20 (As of Mar. 2026)


MODVF Melcor Developments Ltd MODVF
79 GF Score
Price $12.90
GF Value $11.34
Valuation Modestly Overvalued
! 4 Warning Signs
View Full Analysis

What is Melcor Developments Cyclically Adjusted FCF per Share?

Melcor Developments MODVF 79 Cyclically Adjusted FCF per Share is $1.20 as of Mar. 2026. GuruFocus rates MODVF with a GF Score™ of 79/100 and a GF Value™ of $11.34 (Modestly 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.

Melcor Developments's adjusted free cash flow per share for the three months ended in Mar. 2026 was $-0.351. 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 $1.20 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Melcor Developments's average Cyclically Adjusted FCF Growth Rate was -2.90% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 6.60% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 6.40% per year. During the past 10 years, the average Cyclically Adjusted FCF Growth Rate was 5.00% 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.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of Melcor Developments was 166.80% per year. The lowest was -53.60% per year. And the median was 6.60% per year.

As of today (2026-07-02), Melcor Developments's current stock price is $12.9025. Melcor Developments's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was $1.20. Melcor Developments's Cyclically Adjusted Price-to-FCF of today is 10.75.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Melcor Developments was 14.94. The lowest was 4.78. And the median was 9.46.


Melcor Developments  (OTCPK:MODVF) 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.

Melcor Developments's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=12.9025/1.20
=10.75

* 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 Melcor Developments was 14.94. The lowest was 4.78. And the median was 9.46.


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.


Melcor Developments Cyclically Adjusted FCF per Share Related Terms


Melcor Developments Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Melcor Developments'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.

Melcor Developments Cyclically Adjusted FCF per Share Chart

Melcor Developments 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 1.14 1.02 1.08 1.07 1.29

Melcor Developments 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 1.20 1.35 1.25 1.29 1.20

Melcor Developments Cyclically Adjusted FCF per Share Competitor Comparison

For the Real Estate - Development subindustry, Melcor Developments'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.


Melcor Developments Cyclically Adjusted Price-to-FCF vs Real Estate Industry

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

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


MODVF
79GF Score
Melcor Developments Ltd MODVF
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Melcor Developments 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, Melcor Developments'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)
=-0.351/132.2623*132.2623
=-0.351

Current CPI (Mar. 2026) = 132.2623.

Melcor Developments Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.041 102.002 0.053
201609 0.797 101.765 1.036
201612 0.198 101.449 0.258
201703 0.305 102.634 0.393
201706 -0.056 103.029 -0.072
201709 -0.083 103.345 -0.106
201712 -0.023 103.345 -0.029
201803 0.018 105.004 0.023
201806 -0.068 105.557 -0.085
201809 0.082 105.636 0.103
201812 0.639 105.399 0.802
201903 0.074 106.979 0.091
201906 -0.091 107.690 -0.112
201909 0.472 107.611 0.580
201912 0.242 107.769 0.297
202003 0.108 107.927 0.132
202006 0.318 108.401 0.388
202009 0.321 108.164 0.393
202012 0.433 108.559 0.528
202103 0.505 110.298 0.606
202106 0.338 111.720 0.400
202109 0.249 112.905 0.292
202112 0.602 113.774 0.700
202203 0.020 117.646 0.022
202206 -0.058 120.806 -0.064
202209 0.193 120.648 0.212
202212 0.248 120.964 0.271
202303 -0.123 122.702 -0.133
202306 0.258 124.203 0.275
202309 0.835 125.230 0.882
202312 0.187 125.072 0.198
202403 0.033 126.258 0.035
202406 0.599 127.522 0.621
202409 0.711 127.285 0.739
202412 0.795 127.364 0.826
202503 0.692 129.181 0.709
202506 1.130 129.892 1.151
202509 -0.119 130.287 -0.121
202512 0.473 130.366 0.480
202603 -0.351 132.262 -0.351

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 $1.20 mean?
Melcor Developments (MODVF) has a Cyclically Adjusted FCF per Share of $1.20 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 Melcor Developments and its competitors.
Is Melcor Developments' Cyclically Adjusted FCF per Share too high?
Melcor Developments' current Cyclically Adjusted FCF per Share is $1.20. Overall, Melcor Developments has a GF Score™ of 79/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Melcor Developments' Cyclically Adjusted FCF per Share compare to competitors?
Melcor Developments' Cyclically Adjusted FCF per Share of $1.20 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 Melcor Developments and its competitors. Melcor Developments's current Cyclically Adjusted FCF per Share is $1.20. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Melcor Developments stock overvalued right now?
Based on GuruFocus' analysis, Melcor Developments (MODVF) is currently considered Modestly Overvalued. The stock's GF Value™ is $11.34, compared to a current price of $12.90 — trading 13.8% above its estimated fair value. The current Cyclically Adjusted FCF per Share is $1.20. Melcor Developments' overall GF Score™ is 79/100 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 Melcor Developments (MODVF), the current Cyclically Adjusted FCF per Share is $1.20 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 Melcor Developments (MODVF) Overvalued in 2026?

Based on GuruFocus' analysis, Melcor Developments stock appears to be overvalued. The current stock price of $12.90 is trading 13.8% above its estimated GF Value™ of $11.34. GuruFocus considers Melcor Developments to be Modestly Overvalued.

Key valuation signals for MODVF:

  • Cyclically Adjusted FCF per Share: $1.20
  • GF Value™: $11.34 vs. price of $12.90 (13.8% above fair value)
  • GF Score™: 79/100 with 4 warning signs

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


Melcor Developments Business Description

Other Exchanges MRD:Canada
Address 10310 Jasper Avenue, Suite 900, Edmonton, AB, CAN, T5J 1Y8
Melcor Developments Ltd is a real estate development company. It develops and manages mixed-use residential communities, business and industrial parks, office buildings, retail commercial centers, and golf courses. Its divisions includes Land: acquires raw land and plans residential communities and commercial developments, Properties: owns and operates a portfolio of commercial and residential properties and development of commercial properties, Golf: owning and operating championship golf courses associated with residential communities, Corporate: orchestrates strategic planning, financial governance, risk mitigation guiding the organization through dynamic market shifts towards sustained and adaptive success.
79GF Score

Get the complete analysis for MODVF

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

$12.90
Price
$11.34
GF Value