Stille AB (OSTO:STIL) Cyclically Adjusted FCF per Share: kr3.35 (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.

OSTO:STIL Stille AB OSTO:STIL
100 GF Score
Price kr229.00
GF Value kr258.45
Valuation Modestly Undervalued
! 1 Warning Sign
View Full Analysis

What is Stille AB Cyclically Adjusted FCF per Share?

Stille AB OSTO:STIL -1.29% 100 Cyclically Adjusted FCF per Share is kr3.35 as of Jun. 2026. GuruFocus rates OSTO:STIL with a GF Score™ of 100/100 and a GF Value™ of kr258.45 (Modestly Undervalued). 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.

Stille AB's adjusted free cash flow per share for the three months ended in Jun. 2026 was kr1.770. 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 kr3.35 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Stille AB's average Cyclically Adjusted FCF Growth Rate was 3.10% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 21.10% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 27.80% 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.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of Stille AB was 45.90% per year. The lowest was 5.90% per year. And the median was 21.10% per year.

As of today (2026-08-25), Stille AB's current stock price is kr229.00. Stille AB's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was kr3.35. Stille AB's Cyclically Adjusted Price-to-FCF of today is 68.36.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Stille AB was 181.18. The lowest was 42.42. And the median was 80.73.


Stille AB  (OSTO:STIL) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=229.00/3.35
=68.36

* 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 Stille AB was 181.18. The lowest was 42.42. And the median was 80.73.


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.


Stille AB Cyclically Adjusted FCF per Share Related Terms


Stille AB Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Stille 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.

Stille AB Cyclically Adjusted FCF per Share Chart

Stille 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 1.01 1.73 2.38 3.14 3.07

Stille AB 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 3.25 3.24 3.07 3.30 3.35

OSTO:STIL vs ISRG, BDX, MDLN: Cyclically Adjusted FCF per Share Comparison

For the Medical Instruments & Supplies subindustry, Stille 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.


Stille AB Cyclically Adjusted Price-to-FCF vs Medical Devices & Instruments Industry

For the Medical Devices & Instruments industry and Healthcare sector, Stille AB's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


OSTO:STIL
100GF Score
Stille AB OSTO:STIL
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Stille 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, Stille AB'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)
=1.77/134.6100*134.6100
=1.770

Current CPI (Jun. 2026) = 134.6100.

Stille AB Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 0.437 101.138 0.582
201612 1.922 102.022 2.536
201703 1.585 102.022 2.091
201706 0.815 102.752 1.068
201709 1.122 103.279 1.462
201712 -0.153 103.793 -0.198
201803 0.667 103.962 0.864
201806 0.255 104.875 0.327
201809 -0.926 105.679 -1.180
201812 1.784 105.912 2.267
201903 -0.580 105.886 -0.737
201906 1.205 106.742 1.520
201909 1.303 107.214 1.636
201912 1.685 107.766 2.105
202003 -1.617 106.563 -2.043
202006 -0.807 107.498 -1.011
202009 -1.005 107.635 -1.257
202012 2.619 108.296 3.255
202103 -0.853 108.360 -1.060
202106 -1.728 108.928 -2.135
202109 0.509 110.338 0.621
202112 -0.371 112.486 -0.444
202203 -0.736 114.825 -0.863
202206 2.202 118.384 2.504
202209 1.596 122.296 1.757
202212 1.711 126.365 1.823
202303 1.622 127.042 1.719
202306 1.650 129.407 1.716
202309 0.795 130.224 0.822
202312 0.792 131.912 0.808
202403 -1.623 132.205 -1.653
202406 1.817 132.716 1.843
202409 1.699 132.304 1.729
202412 4.870 132.987 4.929
202503 1.077 132.825 1.091
202506 1.235 133.699 1.243
202509 0.593 133.480 0.598
202512 -1.147 133.390 -1.157
202603 2.500 133.560 2.520
202606 1.770 134.610 1.770

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 kr3.35 mean?
Stille AB (OSTO:STIL) has a Cyclically Adjusted FCF per Share of kr3.35 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 Stille AB and its competitors.
Is Stille AB's Cyclically Adjusted FCF per Share too high?
Stille AB's current Cyclically Adjusted FCF per Share is kr3.35. Overall, Stille AB has a GF Score™ of 100/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Stille AB's Cyclically Adjusted FCF per Share compare to ISRG and BDX?
Stille AB's Cyclically Adjusted FCF per Share of kr3.35 can be compared against companies in the Medical Devices & Instruments 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 Medical Devices & Instruments company?
A good Cyclically Adjusted FCF per Share depends on the Medical Devices & Instruments 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 Stille AB and its competitors. Stille AB's current Cyclically Adjusted FCF per Share is kr3.35. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Stille AB stock overvalued right now?
Based on GuruFocus' analysis, Stille AB (OSTO:STIL) is currently considered Modestly Undervalued. The stock's GF Value™ is kr258.45, compared to a current price of kr229.00 — trading 11.4% below its estimated fair value. The current Cyclically Adjusted FCF per Share is kr3.35. Stille AB's overall GF Score™ is 100/100 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 Stille AB (OSTO:STIL), the current Cyclically Adjusted FCF per Share is kr3.35 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 Stille AB (OSTO:STIL) Overvalued in 2026?

Based on GuruFocus' analysis, Stille AB stock appears to be undervalued. The current stock price of kr229.00 is trading 11.4% below its estimated GF Value™ of kr258.45. GuruFocus considers Stille AB to be Modestly Undervalued.

Key valuation signals for OSTO:STIL:

  • Cyclically Adjusted FCF per Share: kr3.35
  • GF Value™: kr258.45 vs. price of kr229.00 (11.4% below fair value)
  • GF Score™: 100/100 with 1 warning sign

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


Stille AB Business Description

Other Exchanges 8R6:Germany
Address Ekbacken 11, Torshalla, SWE, 644 30
Stille AB manufactures and distributes medical devices. Its products include surgical equipment such as Surgical Scissors, Forceps, Curettes, Raspatories, Elevators, c-arm tables and instrument care education, among others.
100GF Score

Get the complete analysis for OSTO:STIL

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

kr229.00
Price
kr258.45
GF Value