Bonheur ASA (OSL:BONHR) Cyclically Adjusted FCF per Share: kr22.40 (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.

OSL:BONHR Bonheur ASA OSL:BONHR
78 GF Score
Price kr228.00
GF Value kr223.85
Valuation Fairly Valued
! 3 Warning Signs
View Full Analysis

What is Bonheur ASA Cyclically Adjusted FCF per Share?

Bonheur ASA OSL:BONHR +1.56% 78 Cyclically Adjusted FCF per Share is kr22.40 as of Jun. 2026. GuruFocus rates OSL:BONHR with a GF Score™ of 78/100 and a GF Value™ of kr223.85 (Fairly Valued). 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.

Bonheur ASA's adjusted free cash flow per share for the three months ended in Jun. 2026 was kr2.915. 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 kr22.40 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Bonheur ASA's average Cyclically Adjusted FCF Growth Rate was -11.60% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 63.10% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 77.70% 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 Bonheur ASA was 124.70% per year. The lowest was -43.10% per year. And the median was 16.05% per year.

As of today (2026-08-04), Bonheur ASA's current stock price is kr228.00. Bonheur ASA's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was kr22.40. Bonheur ASA's Cyclically Adjusted Price-to-FCF of today is 10.18.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Bonheur ASA was 161.11. The lowest was 7.86. And the median was 19.81.


Bonheur ASA  (OSL:BONHR) 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.

Bonheur ASA's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=228.00/22.40
=10.18

* 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 Bonheur ASA was 161.11. The lowest was 7.86. And the median was 19.81.


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.


Bonheur ASA Cyclically Adjusted FCF per Share Related Terms


Bonheur ASA Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Bonheur ASA'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.

Bonheur ASA Cyclically Adjusted FCF per Share Chart

Bonheur ASA 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 2.27 5.75 4.62 25.75 24.94

Bonheur ASA 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 25.33 25.38 24.94 23.75 22.40

OSL:BONHR vs MMM, HON: Cyclically Adjusted FCF per Share Comparison

For the Conglomerates subindustry, Bonheur ASA'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.


Bonheur ASA Cyclically Adjusted Price-to-FCF vs Conglomerates Industry

For the Conglomerates industry and Industrials sector, Bonheur ASA's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


OSL:BONHR
78GF Score
Bonheur ASA OSL:BONHR
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Bonheur ASA 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, Bonheur ASA'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)
=2.915/141.5800*141.5800
=2.915

Current CPI (Jun. 2026) = 141.5800.

Bonheur ASA Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 51.326 104.200 69.738
201612 17.764 104.400 24.090
201703 10.648 105.000 14.358
201706 17.319 105.800 23.176
201709 15.311 105.900 20.470
201712 -0.496 106.100 -0.662
201803 -7.594 107.300 -10.020
201806 -4.992 108.500 -6.514
201809 -10.665 109.500 -13.790
201812 16.164 109.800 20.842
201903 7.721 110.400 9.902
201906 -4.989 110.600 -6.386
201909 8.612 111.100 10.975
201912 -3.035 111.300 -3.861
202003 1.004 111.200 1.278
202006 -24.882 112.100 -31.425
202009 -28.524 112.900 -35.770
202012 -5.632 112.900 -7.063
202103 0.301 114.600 0.372
202106 -4.625 115.300 -5.679
202109 6.631 117.500 7.990
202112 13.063 118.900 15.555
202203 16.472 119.800 19.467
202206 -4.502 122.600 -5.199
202209 1.368 125.600 1.542
202212 21.692 125.900 24.394
202303 24.668 127.600 27.371
202306 5.050 130.400 5.483
202309 2.354 129.800 2.568
202312 -4.834 131.900 -5.189
202403 23.394 132.600 24.978
202406 25.158 133.800 26.621
202409 2.986 133.700 3.162
202412 -9.757 134.800 -10.248
202503 1.317 136.100 1.370
202506 1.035 137.800 1.063
202509 -9.028 138.500 -9.229
202512 0.658 139.100 0.670
202603 14.201 141.030 14.256
202606 2.915 141.580 2.915

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 kr22.40 mean?
Bonheur ASA (OSL:BONHR) has a Cyclically Adjusted FCF per Share of kr22.40 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 Bonheur ASA and its competitors.
Is Bonheur ASA's Cyclically Adjusted FCF per Share too high?
Bonheur ASA's current Cyclically Adjusted FCF per Share is kr22.40. Overall, Bonheur ASA has a GF Score™ of 78/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Bonheur ASA's Cyclically Adjusted FCF per Share compare to MMM and HON?
Bonheur ASA's Cyclically Adjusted FCF per Share of kr22.40 can be compared against companies in the Conglomerates 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 Conglomerates company?
A good Cyclically Adjusted FCF per Share depends on the Conglomerates 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 Bonheur ASA and its competitors. Bonheur ASA's current Cyclically Adjusted FCF per Share is kr22.40. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Bonheur ASA stock overvalued right now?
Based on GuruFocus' analysis, Bonheur ASA (OSL:BONHR) is currently considered Fairly Valued. The stock's GF Value™ is kr223.85, compared to a current price of kr228.00 — trading 1.9% above its estimated fair value. The current Cyclically Adjusted FCF per Share is kr22.40. Bonheur ASA's overall GF Score™ is 78/100 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 Bonheur ASA (OSL:BONHR), the current Cyclically Adjusted FCF per Share is kr22.40 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 Bonheur ASA (OSL:BONHR) Overvalued in 2026?

Based on GuruFocus' analysis, Bonheur ASA stock appears to be overvalued. The current stock price of kr228.00 is trading 1.9% above its estimated GF Value™ of kr223.85. GuruFocus considers Bonheur ASA to be Fairly Valued.

Key valuation signals for OSL:BONHR:

  • Cyclically Adjusted FCF per Share: kr22.40
  • GF Value™: kr223.85 vs. price of kr228.00 (1.9% above fair value)
  • GF Score™: 78/100 with 3 warning signs

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


Bonheur ASA Business Description

Address Fred Olsens Gate 2, P.O. Box 1159, Sentrum, Oslo, NOR, 0107
Bonheur ASA was initially a Norwegian shipping company. Currently, the company is engaged in several businesses. The company provides services through four segments: Other Investments, Renewable Energy, Cruise, and Wind Services. The renewable energy segment is involved in developing, constructing, and operating wind farms in Scotland, Norway, Sweden, Ireland, Italy, and the USA. The wind Service segment is engaged in logistics and services within the offshore wind industry. Cruise owns and operates four cruise ships and provides a diverse range of cruises, The other investments segment has investments within media, real estate, bonds, and shares.
78GF Score

Get the complete analysis for OSL:BONHR

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

kr228.00
Price
kr223.85
GF Value