GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Travel & Leisure » Unlimited Travel Group AB (OSTO:UTG) » Definitions » Cyclically Adjusted FCF per Share

Unlimited Travel Group AB (OSTO:UTG) Cyclically Adjusted FCF per Share : kr0.76 (As of Mar. 2025)


View and export this data going back to 2006. Start your Free Trial

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

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. 2025 was kr3.575. 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 kr0.76 for the trailing ten years ended in Mar. 2025.

During the past 12 months, Unlimited Travel Group AB's average Cyclically Adjusted FCF Growth Rate was -39.20% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 23.70% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -2.70% 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 23.70% per year. The lowest was -28.80% per year. And the median was -5.25% per year.

As of today (2025-07-06), Unlimited Travel Group AB's current stock price is kr17.50. Unlimited Travel Group AB's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2025 was kr0.76. Unlimited Travel Group AB's Cyclically Adjusted Price-to-FCF of today is 23.03.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Unlimited Travel Group AB was 23.03. The lowest was 2.40. And the median was 9.92.


Unlimited Travel Group AB Cyclically Adjusted FCF per Share Historical Data

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.

* Premium members only.

Unlimited Travel Group AB Cyclically Adjusted FCF per Share Chart

Unlimited Travel Group AB Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.84 0.64 0.94 1.12 1.21

Unlimited Travel Group AB Quarterly Data
Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25
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 1.25 1.11 1.31 1.21 0.76

Competitive Comparison of Unlimited Travel Group AB's Cyclically Adjusted FCF per Share

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's Cyclically Adjusted Price-to-FCF Distribution in the 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.


;
;

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. 2025 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2025 (Change)*Current CPI (Mar. 2025)
=3.575/132.8245*132.8245
=3.575

Current CPI (Mar. 2025) = 132.8245.

Unlimited Travel Group AB Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201506 -1.874 99.995 -2.489
201509 1.115 100.228 1.478
201512 -1.751 100.276 -2.319
201603 4.807 100.751 6.337
201606 -0.674 101.019 -0.886
201609 3.739 101.138 4.910
201612 -5.407 102.022 -7.040
201703 2.039 102.022 2.655
201706 -0.236 102.752 -0.305
201709 1.060 103.279 1.363
201712 -2.637 103.793 -3.375
201803 3.635 103.962 4.644
201806 -1.822 104.875 -2.308
201809 1.412 105.679 1.775
201812 -2.030 105.912 -2.546
201903 3.463 105.886 4.344
201906 -0.288 106.742 -0.358
201909 3.605 107.214 4.466
201912 -4.840 107.766 -5.965
202003 -2.259 106.563 -2.816
202006 -4.173 107.498 -5.156
202009 -2.168 107.635 -2.675
202012 -1.237 108.296 -1.517
202103 -1.260 108.360 -1.544
202106 0.023 108.928 0.028
202109 1.344 110.338 1.618
202112 0.203 112.486 0.240
202203 3.485 114.825 4.031
202206 0.568 118.384 0.637
202209 1.668 122.296 1.812
202212 -3.058 126.365 -3.214
202303 -0.221 127.042 -0.231
202306 0.439 129.407 0.451
202309 4.200 130.224 4.284
202312 -2.741 131.912 -2.760
202403 5.713 132.205 5.740
202406 -0.633 132.716 -0.634
202409 4.410 132.304 4.427
202412 -3.064 132.987 -3.060
202503 3.575 132.825 3.575

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.


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
=17.50/0.76
=23.03

* 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 23.03. The lowest was 2.40. And the median was 9.92.


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

Thank you for viewing the detailed overview of Unlimited Travel Group AB's Cyclically Adjusted FCF per Share provided by GuruFocus.com. Please click on the following links to see related term pages.


Unlimited Travel Group AB Business Description

Traded in Other Exchanges
N/A
Address
Norrtullsgatan 12A, Stockholm, SWE, 113 27
Unlimited Travel Group AB is a group of travel and event companies. The operation comprises in owning, starting, developing and acquiring small and medium sized travel and event companies that are specialised, independent and driven by entrepreneurs.