Napatech AS (OSL:NAPA) Cyclically Adjusted FCF per Share: kr-1.12 (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:NAPA Napatech AS OSL:NAPA
54 GF Score
Price kr38.70
GF Value kr24.52
Valuation Significantly Overvalued
! 1 Warning Sign
View Full Analysis

What is Napatech AS Cyclically Adjusted FCF per Share?

Napatech AS OSL:NAPA +1.98% 54 Cyclically Adjusted FCF per Share is kr-1.12 as of Mar. 2026. GuruFocus rates OSL:NAPA with a GF Score™ of 54/100 and a GF Value™ of kr24.52 (Significantly Overvalued). The stock has 1 warning sign 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.

Napatech AS's adjusted free cash flow per share for the three months ended in Mar. 2026 was kr-0.079. 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-1.12 for the trailing ten years ended in Mar. 2026.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -2.40% 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 Napatech AS was -2.40% per year. The lowest was -2.40% per year. And the median was -2.40% per year.

As of today (2026-07-18), Napatech AS's current stock price is kr38.70. Napatech AS's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was kr-1.12. Napatech AS's Cyclically Adjusted Price-to-FCF of today is .


Napatech AS  (OSL:NAPA) 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.


Napatech AS Cyclically Adjusted FCF per Share Related Terms


Napatech AS Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Napatech 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.

Napatech AS Cyclically Adjusted FCF per Share Chart

Napatech 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 -1.07 -1.08 -1.12 -1.15

Napatech 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 -1.09 -1.07 -1.05 -1.15 -1.12

OSL:NAPA vs CSCO, CIEN, MSI: Cyclically Adjusted FCF per Share Comparison

For the Communication Equipment subindustry, Napatech 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.


Napatech AS Cyclically Adjusted Price-to-FCF vs Hardware Industry

For the Hardware industry and Technology sector, Napatech AS's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


OSL:NAPA
54GF Score
Napatech AS OSL:NAPA
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Napatech 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, Napatech 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)
=-0.079/121.6800*121.6800
=-0.079

Current CPI (Mar. 2026) = 121.6800.

Napatech AS Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -0.928 100.600 -1.122
201609 -0.075 100.200 -0.091
201612 -0.116 100.300 -0.141
201703 -0.013 101.200 -0.016
201706 -1.024 101.200 -1.231
201709 -0.581 101.800 -0.694
201712 -0.008 101.300 -0.010
201803 -1.076 101.700 -1.287
201806 -1.532 102.300 -1.822
201809 -1.420 102.400 -1.687
201812 0.312 102.100 0.372
201903 0.009 102.900 0.011
201906 0.082 102.900 0.097
201909 -0.062 102.900 -0.073
201912 0.161 102.900 0.190
202003 -0.018 103.300 -0.021
202006 0.197 103.200 0.232
202009 0.182 103.500 0.214
202012 0.148 103.400 0.174
202103 -0.319 104.300 -0.372
202106 -0.127 105.000 -0.147
202109 0.071 105.800 0.082
202112 0.041 106.600 0.047
202203 -0.176 109.900 -0.195
202206 -0.101 113.600 -0.108
202209 -0.377 116.400 -0.394
202212 -0.283 115.900 -0.297
202303 0.292 117.300 0.303
202306 -0.447 116.400 -0.467
202309 -0.176 117.400 -0.182
202312 -0.011 116.700 -0.011
202403 -0.111 118.400 -0.114
202406 -0.687 118.500 -0.705
202409 -0.413 118.900 -0.423
202412 -0.581 118.900 -0.595
202503 -0.455 120.200 -0.461
202506 -0.298 120.700 -0.300
202509 -0.024 121.600 -0.024
202512 0.145 121.200 0.146
202603 -0.079 121.680 -0.079

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-1.12 mean?
Napatech AS (OSL:NAPA) has a Cyclically Adjusted FCF per Share of kr-1.12 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 Napatech AS and its competitors.
Is Napatech AS's Cyclically Adjusted FCF per Share too high?
Napatech AS's current Cyclically Adjusted FCF per Share is kr-1.12. Overall, Napatech AS has a GF Score™ of 54/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Napatech AS's Cyclically Adjusted FCF per Share compare to CSCO and CIEN?
Napatech AS's Cyclically Adjusted FCF per Share of kr-1.12 can be compared against companies in the Hardware 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 Hardware company?
A good Cyclically Adjusted FCF per Share depends on the Hardware 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 Napatech AS and its competitors. Napatech AS's current Cyclically Adjusted FCF per Share is kr-1.12. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Napatech AS stock overvalued right now?
Based on GuruFocus' analysis, Napatech AS (OSL:NAPA) is currently considered Significantly Overvalued. The stock's GF Value™ is kr24.52, compared to a current price of kr38.70 — trading 57.8% above its estimated fair value. The current Cyclically Adjusted FCF per Share is kr-1.12. Napatech AS's overall GF Score™ is 54/100 with 1 warning sign 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 Napatech AS (OSL:NAPA), the current Cyclically Adjusted FCF per Share is kr-1.12 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 Napatech AS (OSL:NAPA) Overvalued in 2026?

Based on GuruFocus' analysis, Napatech AS stock appears to be overvalued. The current stock price of kr38.70 is trading 57.8% above its estimated GF Value™ of kr24.52. GuruFocus considers Napatech AS to be Significantly Overvalued.

Key valuation signals for OSL:NAPA:

  • Cyclically Adjusted FCF per Share: kr-1.12
  • GF Value™: kr24.52 vs. price of kr38.70 (57.8% above fair value)
  • GF Score™: 54/100 with 1 warning sign

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


Napatech AS Business Description

Address Tobaksvejen 23A, Soeborg, Copenhagen, DNK, DK-2860
Napatech AS is a tech company. It enhances open and standard virtualized servers to boost innovation and release valuable computing resources that improve services and increase revenue. The Group manufactures and sells network adapters to end-users and through third-party channel partners. It derives the maximum of its revenue from the Americas.
54GF Score

Get the complete analysis for OSL:NAPA

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

kr38.70
Price
kr24.52
GF Value