GURUFOCUS.COM » STOCK LIST » Financial Services » Banks » Luxor AS (OCSE:LUXOR B) » Definitions » Cyclically Adjusted FCF per Share

Luxor AS (OCSE:LUXOR B) Cyclically Adjusted FCF per Share : kr33.33 (As of Mar. 2025)


View and export this data going back to 1993. Start your Free Trial

What is Luxor AS Cyclically Adjusted FCF per Share?

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.

Luxor AS's adjusted free cash flow per share for the three months ended in Mar. 2025 was kr9.337. 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 kr33.33 for the trailing ten years ended in Mar. 2025.

During the past 12 months, Luxor AS's average Cyclically Adjusted FCF Growth Rate was -8.80% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 4.90% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 9.10% 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 Luxor AS was 15.60% per year. The lowest was -4.20% per year. And the median was 6.60% per year.

As of today (2025-06-27), Luxor AS's current stock price is kr635.00. Luxor AS's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2025 was kr33.33. Luxor AS's Cyclically Adjusted Price-to-FCF of today is 19.05.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Luxor AS was 28.18. The lowest was 13.96. And the median was 17.05.


Luxor AS Cyclically Adjusted FCF per Share Historical Data

The historical data trend for Luxor 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.

* Premium members only.

Luxor AS Cyclically Adjusted FCF per Share Chart

Luxor AS Annual Data
Trend Sep15 Sep16 Sep17 Sep18 Sep19 Sep20 Sep21 Sep22 Sep23 Sep24
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 23.55 31.95 33.75 36.38 36.90

Luxor AS Quarterly Data
Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25
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 36.53 36.80 36.90 33.04 33.33

Competitive Comparison of Luxor AS's Cyclically Adjusted FCF per Share

For the Mortgage Finance subindustry, Luxor 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.


Luxor AS's Cyclically Adjusted Price-to-FCF Distribution in the Banks Industry

For the Banks industry and Financial Services sector, Luxor AS's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


;
;

Luxor 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, Luxor AS's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2025 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2025 (Change)*Current CPI (Mar. 2025)
=9.337/120.2000*120.2000
=9.337

Current CPI (Mar. 2025) = 120.2000.

Luxor AS Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201506 16.441 100.300 19.703
201509 8.435 100.200 10.119
201512 9.111 99.800 10.973
201603 5.113 100.200 6.134
201606 6.695 100.600 7.999
201609 7.705 100.200 9.243
201612 4.359 100.300 5.224
201703 13.670 101.200 16.237
201706 4.997 101.200 5.935
201709 10.230 101.800 12.079
201712 2.889 101.300 3.428
201803 3.551 101.700 4.197
201806 9.353 102.300 10.990
201809 5.860 102.400 6.879
201812 6.653 102.100 7.832
201903 5.837 102.900 6.818
201906 3.050 102.900 3.563
201909 8.511 102.900 9.942
201912 7.443 102.900 8.694
202003 3.997 103.300 4.651
202006 9.824 103.200 11.442
202009 7.803 103.500 9.062
202012 9.789 103.400 11.379
202103 6.788 104.300 7.823
202106 9.872 105.000 11.301
202109 21.367 105.800 24.275
202112 11.034 106.600 12.442
202203 9.374 109.900 10.253
202206 8.200 113.600 8.676
202209 13.197 116.400 13.628
202212 -0.473 115.900 -0.491
202303 7.969 117.300 8.166
202306 9.204 116.400 9.504
202309 12.146 117.400 12.436
202312 6.256 116.700 6.444
202403 7.334 118.400 7.445
202406 11.361 118.500 11.524
202409 6.720 118.900 6.793
202412 -28.432 118.900 -28.743
202503 9.337 120.200 9.337

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.


Luxor AS  (OCSE:LUXOR B) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=635.00/33.33
=19.05

* 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 Luxor AS was 28.18. The lowest was 13.96. And the median was 17.05.


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.


Luxor AS Cyclically Adjusted FCF per Share Related Terms

Thank you for viewing the detailed overview of Luxor AS's Cyclically Adjusted FCF per Share provided by GuruFocus.com. Please click on the following links to see related term pages.


Luxor AS Business Description

Industry
Traded in Other Exchanges
N/A
Address
Frederiksborggade, 4th floor, Copenhagen, DNK, 1360
Luxor AS is an investment company. Its objective is to create the possible long-term return for shareholders through investment for equity and foreign capital within the defined risk framework. The company operates through four segments namely Mortgage deeds, Bonds, Shares and Investment properties. Its mortgage deed portfolio comprises of single family-houses, flats, cooperative housing, holiday houses, farms, and residential and business properties. The bond portfolio includes various corporate bonds. Its investment property portfolio consists of offices, shops, warehouses and production facilities.

Luxor AS Headlines

No Headlines