Bonasudden Holding AB (OSTO:BONAS) Cyclically Adjusted FCF per Share: kr7.49 (As of Dec. 2025)

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.

OSTO:BONAS Bonasudden Holding AB OSTO:BONAS
63 GF Score
Price kr156.00
GF Value kr179.41
Valuation Modestly Undervalued
! 7 Warning Signs
View Full Analysis

What is Bonasudden Holding AB Cyclically Adjusted FCF per Share?

Bonasudden Holding AB OSTO:BONAS 63 Cyclically Adjusted FCF per Share is kr7.49 as of Dec. 2025. GuruFocus rates OSTO:BONAS with a GF Score™ of 63/100 and a GF Value™ of kr179.41 (Modestly Undervalued). The stock has 7 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.

Bonasudden Holding AB's adjusted free cash flow per share data for the fiscal year that ended in Dec. 2025 was kr3.952. 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 kr7.49 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Bonasudden Holding AB's average Cyclically Adjusted FCF Growth Rate was 4.80% 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.

As of today (2026-07-17), Bonasudden Holding AB's current stock price is kr 156.00. Bonasudden Holding AB's Cyclically Adjusted FCF per Share for the fiscal year that ended in Dec. 2025 was kr7.49. Bonasudden Holding AB's Cyclically Adjusted Price-to-FCF of today is 20.83.

During the past 11 years, the highest Cyclically Adjusted Price-to-FCF of Bonasudden Holding AB was 26.43. The lowest was 17.90. And the median was 22.10.


Bonasudden Holding AB  (OSTO:BONAS) 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.

Bonasudden Holding AB's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=156.00/7.49
=20.83

* 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 11 years, the highest Cyclically Adjusted Price-to-FCF of Bonasudden Holding AB was 26.43. The lowest was 17.90. And the median was 22.10.


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.


Bonasudden Holding AB Cyclically Adjusted FCF per Share Related Terms


Bonasudden Holding AB Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Bonasudden Holding AB'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.

Bonasudden Holding AB Cyclically Adjusted FCF per Share Chart

Bonasudden Holding AB 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 7.15 7.49

Bonasudden Holding AB Semi-Annual Data
Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
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 7.15 0.00 7.49

OSTO:BONAS vs CBRE, BEKE, JLL: Cyclically Adjusted FCF per Share Comparison

For the Real Estate Services subindustry, Bonasudden Holding AB'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.


Bonasudden Holding AB Cyclically Adjusted Price-to-FCF vs Real Estate Industry

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

* The bar in red indicates where Bonasudden Holding AB's Cyclically Adjusted Price-to-FCF falls into.


OSTO:BONAS
63GF Score
Bonasudden Holding AB OSTO:BONAS
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Bonasudden Holding AB 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, Bonasudden Holding AB's adjusted Free Cash Flow per Share data for the fiscal year that ended in Dec. 2025 was:

Adj_FreeCashFlowPerShare=Free Cash Flow per Share /CPI of Dec. 2025 (Change)*Current CPI (Dec. 2025)
=3.952/133.3900*133.3900
=3.952

Current CPI (Dec. 2025) = 133.3900.

Bonasudden Holding AB Annual Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201612 6.358 102.022 8.313
201712 7.581 103.793 9.743
201812 8.196 105.912 10.322
201912 4.608 107.766 5.704
202012 7.101 108.296 8.746
202112 9.552 112.486 11.327
202212 5.808 126.365 6.131
202312 4.413 131.912 4.462
202412 6.140 132.987 6.159
202512 3.952 133.390 3.952

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 kr7.49 mean?
Bonasudden Holding AB (OSTO:BONAS) has a Cyclically Adjusted FCF per Share of kr7.49 as of Dec. 2025. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Bonasudden Holding AB and its competitors.
Is Bonasudden Holding AB's Cyclically Adjusted FCF per Share too high?
Bonasudden Holding AB's current Cyclically Adjusted FCF per Share is kr7.49. Overall, Bonasudden Holding AB has a GF Score™ of 63/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Bonasudden Holding AB's Cyclically Adjusted FCF per Share compare to CBRE and BEKE?
Bonasudden Holding AB's Cyclically Adjusted FCF per Share of kr7.49 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 Bonasudden Holding AB and its competitors. Bonasudden Holding AB's current Cyclically Adjusted FCF per Share is kr7.49. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Bonasudden Holding AB stock overvalued right now?
Based on GuruFocus' analysis, Bonasudden Holding AB (OSTO:BONAS) is currently considered Modestly Undervalued. The stock's GF Value™ is kr179.41, compared to a current price of kr156.00 — trading 13% below its estimated fair value. The current Cyclically Adjusted FCF per Share is kr7.49. Bonasudden Holding AB's overall GF Score™ is 63/100 with 7 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 Bonasudden Holding AB (OSTO:BONAS), the current Cyclically Adjusted FCF per Share is kr7.49 as of Dec. 2025. 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 Bonasudden Holding AB (OSTO:BONAS) Overvalued in 2026?

Based on GuruFocus' analysis, Bonasudden Holding AB stock appears to be undervalued. The current stock price of kr156.00 is trading 13% below its estimated GF Value™ of kr179.41. GuruFocus considers Bonasudden Holding AB to be Modestly Undervalued.

Key valuation signals for OSTO:BONAS:

  • Cyclically Adjusted FCF per Share: kr7.49
  • GF Value™: kr179.41 vs. price of kr156.00 (13% below fair value)
  • GF Score™: 63/100 with 7 warning signs

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


Bonasudden Holding AB Business Description

Address C/o Pareto Business Management AB, Box 7415, Stockholm, SWE, 103 91
Bonasudden Holding AB is a Sweden based real estate company that owns and manages properties in the Linkoping region. Its portfolio consists of rental apartments, public service, and commercial premises.
63GF Score

Get the complete analysis for OSTO:BONAS

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

kr156.00
Price
kr179.41
GF Value