Raketech Group Holding (OSTO:RAKE) Cyclically Adjusted FCF per Share: kr-0.73 (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.

OSTO:RAKE Raketech Group Holding PLC OSTO:RAKE
67 GF Score
Price kr1.72
GF Value kr1.77
Valuation Fairly Valued
! 6 Warning Signs
View Full Analysis

What is Raketech Group Holding Cyclically Adjusted FCF per Share?

Raketech Group Holding OSTO:RAKE -3.92% 67 Cyclically Adjusted FCF per Share is kr-0.73 as of Mar. 2026. GuruFocus rates OSTO:RAKE with a GF Score™ of 67/100 and a GF Value™ of kr1.77 (Fairly Valued). The stock has 6 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.

Raketech Group Holding's adjusted free cash flow per share data for the fiscal year that ended in Dec. 2025 was kr1.418. 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-0.73 for the trailing ten years ended in Dec. 2025.

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 (2026-08-18), Raketech Group Holding's current stock price is kr 1.715. Raketech Group Holding's Cyclically Adjusted FCF per Share for the fiscal year that ended in Dec. 2025 was kr-0.73. Raketech Group Holding's Cyclically Adjusted Price-to-FCF of today is .


Raketech Group Holding  (OSTO:RAKE) 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.


Raketech Group Holding Cyclically Adjusted FCF per Share Related Terms


Raketech Group Holding Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Raketech Group Holding'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.

Raketech Group Holding Cyclically Adjusted FCF per Share Chart

Raketech Group Holding 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 -0.86 -0.73

Raketech Group Holding 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 0.00 -0.73 0.00

OSTO:RAKE vs APP, OMC, TTD: Cyclically Adjusted FCF per Share Comparison

For the Advertising Agencies subindustry, Raketech Group Holding'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.


Raketech Group Holding Cyclically Adjusted Price-to-FCF vs Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, Raketech Group Holding's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


OSTO:RAKE
67GF Score
Raketech Group Holding PLC OSTO:RAKE
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Raketech Group Holding 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, Raketech Group Holding'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)
=1.418/324.0540*324.0540
=1.418

Current CPI (Dec. 2025) = 324.0540.

Raketech Group Holding Annual Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201612 0.012 241.432 0.016
201712 -9.642 246.524 -12.674
201812 -1.499 251.233 -1.933
201912 0.751 256.974 0.947
202012 -0.213 260.474 -0.265
202112 0.007 278.802 0.008
202212 1.416 296.797 1.546
202312 3.458 306.746 3.653
202412 -0.052 315.605 -0.053
202512 1.418 324.054 1.418

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-0.73 mean?
Raketech Group Holding (OSTO:RAKE) has a Cyclically Adjusted FCF per Share of kr-0.73 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 Raketech Group Holding and its competitors.
Is Raketech Group Holding's Cyclically Adjusted FCF per Share too high?
Raketech Group Holding's current Cyclically Adjusted FCF per Share is kr-0.73. Overall, Raketech Group Holding has a GF Score™ of 67/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Raketech Group Holding's Cyclically Adjusted FCF per Share compare to APP and OMC?
Raketech Group Holding's Cyclically Adjusted FCF per Share of kr-0.73 can be compared against companies in the Media - Diversified 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 Media - Diversified company?
A good Cyclically Adjusted FCF per Share depends on the Media - Diversified 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 Raketech Group Holding and its competitors. Raketech Group Holding's current Cyclically Adjusted FCF per Share is kr-0.73. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Raketech Group Holding stock overvalued right now?
Based on GuruFocus' analysis, Raketech Group Holding (OSTO:RAKE) is currently considered Fairly Valued. The stock's GF Value™ is kr1.77, compared to a current price of kr1.72 — trading 3.1% below its estimated fair value. The current Cyclically Adjusted FCF per Share is kr-0.73. Raketech Group Holding's overall GF Score™ is 67/100 with 6 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 Raketech Group Holding (OSTO:RAKE), the current Cyclically Adjusted FCF per Share is kr-0.73 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 Raketech Group Holding (OSTO:RAKE) Overvalued in 2026?

Based on GuruFocus' analysis, Raketech Group Holding stock appears to be undervalued. The current stock price of kr1.72 is trading 3.1% below its estimated GF Value™ of kr1.77. GuruFocus considers Raketech Group Holding to be Fairly Valued.

Key valuation signals for OSTO:RAKE:

  • Cyclically Adjusted FCF per Share: kr-0.73
  • GF Value™: kr1.77 vs. price of kr1.72 (3.1% below fair value)
  • GF Score™: 67/100 with 6 warning signs

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


Raketech Group Holding Business Description

Address St George’s Road, St George’s Business Centre - Level 7a, St. Julian\'s, MLT, STJ 3202
Raketech Group Holding PLC is a marketing tech company that combines performance marketing and traditional performance-based affiliation. It offers a wide portfolio of advertising space and data analysis tools to allow advertisers to maximise the value of their media spend. Its customers range from sports streaming providers and game studios to international betting and casino operators. The company focuses on generating high-quality leads and targeted advertising space by providing relevant and engaging content to users interested in sports, casino, and betting. Raketech also offers its services through sub-affiliation and provides tailored sports data insights, analytics, and predictions directly to consumers.
67GF Score

Get the complete analysis for OSTO:RAKE

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

kr1.72
Price
kr1.77
GF Value