Unlimited Travel Group AB (OSTO:UTG) Cyclically Adjusted FCF per Share: kr0.77 (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:UTG Unlimited Travel Group AB OSTO:UTG
75 GF Score
Price kr22.30
GF Value kr18.98
Valuation Modestly Overvalued
! 5 Warning Signs
View Full Analysis

What is Unlimited Travel Group AB Cyclically Adjusted FCF per Share?

Unlimited Travel Group AB OSTO:UTG -0.89% 75 Cyclically Adjusted FCF per Share is kr0.77 as of Mar. 2026. GuruFocus rates OSTO:UTG with a GF Score™ of 75/100 and a GF Value™ of kr18.98 (Modestly Overvalued). The stock has 5 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.

Unlimited Travel Group AB's adjusted free cash flow per share for the three months ended in Mar. 2026 was kr5.386. 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 kr0.77 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Unlimited Travel Group AB's average Cyclically Adjusted FCF Growth Rate was 4.10% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -2.50% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 6.60% 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 Unlimited Travel Group AB was 23.30% per year. The lowest was -28.80% per year. And the median was -2.50% per year.

As of today (2026-07-25), Unlimited Travel Group AB's current stock price is kr22.30. Unlimited Travel Group AB's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was kr0.77. Unlimited Travel Group AB's Cyclically Adjusted Price-to-FCF of today is 28.96.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Unlimited Travel Group AB was 31.82. The lowest was 2.40. And the median was 10.93.


Unlimited Travel Group AB  (OSTO:UTG) 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.

Unlimited Travel Group AB's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=22.30/0.77
=28.96

* 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 Unlimited Travel Group AB was 31.82. The lowest was 2.40. And the median was 10.93.


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.


Unlimited Travel Group AB Cyclically Adjusted FCF per Share Related Terms


Unlimited Travel Group AB Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Unlimited Travel Group 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.

Unlimited Travel Group AB Cyclically Adjusted FCF per Share Chart

Unlimited Travel Group 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 0.64 0.94 1.12 1.20 0.87

Unlimited Travel Group AB 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 0.74 0.79 1.09 0.87 0.77

OSTO:UTG vs AS, HAS, LTH: Cyclically Adjusted FCF per Share Comparison

For the Leisure subindustry, Unlimited Travel Group 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.


Unlimited Travel Group AB Cyclically Adjusted Price-to-FCF vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Unlimited Travel Group AB's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


OSTO:UTG
75GF Score
Unlimited Travel Group AB OSTO:UTG
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Unlimited Travel Group 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, Unlimited Travel Group AB'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)
=5.386/133.5600*133.5600
=5.386

Current CPI (Mar. 2026) = 133.5600.

Unlimited Travel Group AB Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -0.674 101.019 -0.891
201609 3.739 101.138 4.938
201612 -5.407 102.022 -7.078
201703 2.039 102.022 2.669
201706 -0.236 102.752 -0.307
201709 1.060 103.279 1.371
201712 -2.637 103.793 -3.393
201803 3.635 103.962 4.670
201806 -1.822 104.875 -2.320
201809 1.412 105.679 1.785
201812 -2.030 105.912 -2.560
201903 3.463 105.886 4.368
201906 -0.288 106.742 -0.360
201909 3.605 107.214 4.491
201912 -4.840 107.766 -5.998
202003 -2.259 106.563 -2.831
202006 -4.173 107.498 -5.185
202009 -2.168 107.635 -2.690
202012 -1.237 108.296 -1.526
202103 -1.260 108.360 -1.553
202106 0.023 108.928 0.028
202109 1.344 110.338 1.627
202112 0.203 112.486 0.241
202203 3.485 114.825 4.054
202206 0.568 118.384 0.641
202209 1.668 122.296 1.822
202212 -3.058 126.365 -3.232
202303 -0.221 127.042 -0.232
202306 0.439 129.407 0.453
202309 4.200 130.224 4.308
202312 -2.741 131.912 -2.775
202403 5.713 132.205 5.772
202406 -0.691 132.716 -0.695
202409 4.397 132.304 4.439
202412 -3.096 132.987 -3.109
202503 3.509 132.825 3.528
202506 -2.125 133.699 -2.123
202509 4.552 133.480 4.555
202512 -4.532 133.390 -4.538
202603 5.386 133.560 5.386

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 kr0.77 mean?
Unlimited Travel Group AB (OSTO:UTG) has a Cyclically Adjusted FCF per Share of kr0.77 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 Unlimited Travel Group AB and its competitors.
Is Unlimited Travel Group AB's Cyclically Adjusted FCF per Share too high?
Unlimited Travel Group AB's current Cyclically Adjusted FCF per Share is kr0.77. Overall, Unlimited Travel Group AB has a GF Score™ of 75/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Unlimited Travel Group AB's Cyclically Adjusted FCF per Share compare to AS and HAS?
Unlimited Travel Group AB's Cyclically Adjusted FCF per Share of kr0.77 can be compared against companies in the Travel & Leisure 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 Travel & Leisure company?
A good Cyclically Adjusted FCF per Share depends on the Travel & Leisure 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 Unlimited Travel Group AB and its competitors. Unlimited Travel Group AB's current Cyclically Adjusted FCF per Share is kr0.77. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Unlimited Travel Group AB stock overvalued right now?
Based on GuruFocus' analysis, Unlimited Travel Group AB (OSTO:UTG) is currently considered Modestly Overvalued. The stock's GF Value™ is kr18.98, compared to a current price of kr22.30 — trading 17.5% above its estimated fair value. The current Cyclically Adjusted FCF per Share is kr0.77. Unlimited Travel Group AB's overall GF Score™ is 75/100 with 5 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 Unlimited Travel Group AB (OSTO:UTG), the current Cyclically Adjusted FCF per Share is kr0.77 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 Unlimited Travel Group AB (OSTO:UTG) Overvalued in 2026?

Based on GuruFocus' analysis, Unlimited Travel Group AB stock appears to be overvalued. The current stock price of kr22.30 is trading 17.5% above its estimated GF Value™ of kr18.98. GuruFocus considers Unlimited Travel Group AB to be Modestly Overvalued.

Key valuation signals for OSTO:UTG:

  • Cyclically Adjusted FCF per Share: kr0.77
  • GF Value™: kr18.98 vs. price of kr22.30 (17.5% above fair value)
  • GF Score™: 75/100 with 5 warning signs

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


Unlimited Travel Group AB Business Description

Address Norrtullsgatan 12A, Stockholm, SWE, 113 27
Unlimited Travel Group AB is a group of niche travel and event companies. The operation comprises owning, starting, developing and acquiring small and medium sized travel and event companies that are specialized, independent and driven by entrepreneurs. Its activities consist of conducting travel agency operations, arranging travel arrangements, corporate events and related activities.
75GF Score

Get the complete analysis for OSTO:UTG

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

kr22.30
Price
kr18.98
GF Value