5th Planet Games AS (OSL:5PG) Cyclically Adjusted FCF per Share: kr-1.86 (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.

OSL:5PG 5th Planet Games AS OSL:5PG
36 GF Score
Price kr1.48
GF Value kr0.39
Valuation Significantly Overvalued
! 4 Warning Signs
View Full Analysis

What is 5th Planet Games AS Cyclically Adjusted FCF per Share?

5th Planet Games AS OSL:5PG +6.47% 36 Cyclically Adjusted FCF per Share is kr-1.86 as of Mar. 2026. GuruFocus rates OSL:5PG with a GF Score™ of 36/100 and a GF Value™ of kr0.39 (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.

5th Planet Games AS's adjusted free cash flow per share for the three months ended in Mar. 2026 was kr-0.010. 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 kr-1.86 for the trailing ten years ended in Mar. 2026.

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 (2026-08-04), 5th Planet Games AS's current stock price is kr1.48. 5th Planet Games AS's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was kr-1.86. 5th Planet Games AS's Cyclically Adjusted Price-to-FCF of today is .


5th Planet Games AS  (OSL:5PG) 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.


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.


5th Planet Games AS Cyclically Adjusted FCF per Share Related Terms


5th Planet Games AS Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for 5th Planet Games 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.

5th Planet Games AS Cyclically Adjusted FCF per Share Chart

5th Planet Games AS 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 -1.92

5th Planet Games AS 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 0.00 0.00 -1.99 -1.92 -1.86

OSL:5PG vs NTES, EA, TTWO: Cyclically Adjusted FCF per Share Comparison

For the Electronic Gaming & Multimedia subindustry, 5th Planet Games 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.


5th Planet Games AS Cyclically Adjusted Price-to-FCF vs Interactive Media Industry

For the Interactive Media industry and Communication Services sector, 5th Planet Games AS's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where 5th Planet Games AS's Cyclically Adjusted Price-to-FCF falls into.


OSL:5PG
36GF Score
5th Planet Games AS OSL:5PG
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

5th Planet Games 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, 5th Planet Games AS'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)
=-0.01/121.6800*121.6800
=-0.010

Current CPI (Mar. 2026) = 121.6800.

5th Planet Games AS Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201403 -0.600 99.600 -0.733
201406 -0.511 99.700 -0.624
201409 -0.807 99.700 -0.985
201412 -1.187 99.400 -1.453
201503 -0.942 100.200 -1.144
201506 -1.361 100.300 -1.651
201509 -2.246 100.200 -2.727
201512 -1.157 99.800 -1.411
201603 -1.170 100.200 -1.421
201606 -1.624 100.600 -1.964
201612 0.000 100.300 0.000
201706 0.000 101.200 0.000
201712 0.000 101.300 0.000
201806 0.000 102.300 0.000
201812 0.000 102.100 0.000
201906 0.000 102.900 0.000
201912 0.000 102.900 0.000
202006 0.000 103.200 0.000
202012 0.000 103.400 0.000
202103 -0.083 104.300 -0.097
202106 -0.077 105.000 -0.089
202109 -0.027 105.800 -0.031
202112 -0.029 106.600 -0.033
202203 0.018 109.900 0.020
202206 0.018 113.600 0.019
202209 -0.098 116.400 -0.102
202212 -0.009 115.900 -0.009
202303 0.018 117.300 0.019
202306 -0.018 116.400 -0.019
202309 0.018 117.400 0.019
202312 -0.002 116.700 -0.002
202403 -0.026 118.400 -0.027
202406 -0.007 118.500 -0.007
202409 0.020 118.900 0.020
202412 0.013 118.900 0.013
202503 0.003 120.200 0.003
202506 0.002 120.700 0.002
202509 -0.004 121.600 -0.004
202512 -0.005 121.200 -0.005
202603 -0.010 121.680 -0.010

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 kr-1.86 mean?
5th Planet Games AS (OSL:5PG) has a Cyclically Adjusted FCF per Share of kr-1.86 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 5th Planet Games AS and its competitors.
Is 5th Planet Games AS's Cyclically Adjusted FCF per Share too high?
5th Planet Games AS's current Cyclically Adjusted FCF per Share is kr-1.86. Overall, 5th Planet Games AS has a GF Score™ of 36/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does 5th Planet Games AS's Cyclically Adjusted FCF per Share compare to NTES and EA?
5th Planet Games AS's Cyclically Adjusted FCF per Share of kr-1.86 can be compared against companies in the Interactive Media 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 Interactive Media company?
A good Cyclically Adjusted FCF per Share depends on the Interactive Media 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 5th Planet Games AS and its competitors. 5th Planet Games AS's current Cyclically Adjusted FCF per Share is kr-1.86. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is 5th Planet Games AS stock overvalued right now?
Based on GuruFocus' analysis, 5th Planet Games AS (OSL:5PG) is currently considered Significantly Overvalued. The stock's GF Value™ is kr0.39, compared to a current price of kr1.48 — trading 279.5% above its estimated fair value. The current Cyclically Adjusted FCF per Share is kr-1.86. 5th Planet Games AS's overall GF Score™ is 36/100 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 5th Planet Games AS (OSL:5PG), the current Cyclically Adjusted FCF per Share is kr-1.86 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 5th Planet Games AS (OSL:5PG) Overvalued in 2026?

Based on GuruFocus' analysis, 5th Planet Games AS stock appears to be overvalued. The current stock price of kr1.48 is trading 279.5% above its estimated GF Value™ of kr0.39. GuruFocus considers 5th Planet Games AS to be Significantly Overvalued.

Key valuation signals for OSL:5PG:

  • Cyclically Adjusted FCF per Share: kr-1.86
  • GF Value™: kr0.39 vs. price of kr1.48 (279.5% above fair value)
  • GF Score™: 36/100 with 4 warning signs

No single metric tells the full story. See the OSL:5PG stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


5th Planet Games AS Business Description

Other Exchanges IDGAF:USA
Address Gothersgade 11, Copenhagen K, DNK, 1123
5th Planet Games AS focused on the financing and publishing of video games, but with interests now extending into TV and Film production. It is a small, lean company that is backed by a Greatly driven executive team from Europe and the USA, each of whom have decades of experience in video game and entertainment creation, publishing, and distribution. The Company has one operating segment. The company has presence in Denmark, Ireland, Malta, France, Sweden, Poland, Other Europa, and USA. The company generates majority of revenue from USA.
36GF Score

Get the complete analysis for OSL:5PG

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

kr1.48
Price
kr0.39
GF Value