Wallenius Wilhelmsen ASA (OSTO:WALWILO) Cyclically Adjusted FCF per Share: kr22.29 (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:WALWILO Wallenius Wilhelmsen ASA OSTO:WALWILO
67 GF Score
Price kr166.30
GF Value kr89.22
Valuation Significantly Overvalued
! 9 Warning Signs
View Full Analysis

What is Wallenius Wilhelmsen ASA Cyclically Adjusted FCF per Share?

Wallenius Wilhelmsen ASA OSTO:WALWILO +0.85% 67 Cyclically Adjusted FCF per Share is kr22.29 as of Jun. 2026. GuruFocus rates OSTO:WALWILO with a GF Score™ of 67/100 and a GF Value™ of kr89.22 (Significantly Overvalued). The stock has 9 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.

Wallenius Wilhelmsen ASA's adjusted free cash flow per share for the three months ended in Jun. 2026 was kr3.294. 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 kr22.29 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Wallenius Wilhelmsen ASA's average Cyclically Adjusted FCF Growth Rate was 13.60% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 29.60% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 36.80% 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 Wallenius Wilhelmsen ASA was 45.30% per year. The lowest was 25.30% per year. And the median was 39.85% per year.

As of today (2026-09-05), Wallenius Wilhelmsen ASA's current stock price is kr166.30. Wallenius Wilhelmsen ASA's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was kr22.29. Wallenius Wilhelmsen ASA's Cyclically Adjusted Price-to-FCF of today is 7.46.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Wallenius Wilhelmsen ASA was 28.17. The lowest was 2.49. And the median was 6.78.


Wallenius Wilhelmsen ASA  (OSTO:WALWILo) 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.

Wallenius Wilhelmsen ASA's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=166.30/22.29
=7.46

* 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 Wallenius Wilhelmsen ASA was 28.17. The lowest was 2.49. And the median was 6.78.


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.


Wallenius Wilhelmsen ASA Cyclically Adjusted FCF per Share Related Terms


Wallenius Wilhelmsen ASA Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Wallenius Wilhelmsen ASA'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.

Wallenius Wilhelmsen ASA Cyclically Adjusted FCF per Share Chart

Wallenius Wilhelmsen ASA 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 6.61 9.73 13.74 17.45 20.95

Wallenius Wilhelmsen ASA 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 19.53 20.56 20.95 21.94 22.29

Wallenius Wilhelmsen ASA Cyclically Adjusted FCF per Share Competitor Comparison

For the Marine Shipping subindustry, Wallenius Wilhelmsen ASA'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.


Wallenius Wilhelmsen ASA Cyclically Adjusted Price-to-FCF vs Transportation Industry

For the Transportation industry and Industrials sector, Wallenius Wilhelmsen ASA's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Wallenius Wilhelmsen ASA's Cyclically Adjusted Price-to-FCF falls into.


OSTO:WALWILO
67GF Score
Wallenius Wilhelmsen ASA OSTO:WALWILO
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Wallenius Wilhelmsen ASA 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, Wallenius Wilhelmsen ASA'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)
=3.294/141.5800*141.5800
=3.294

Current CPI (Jun. 2026) = 141.5800.

Wallenius Wilhelmsen ASA Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 0.782 104.200 1.063
201612 1.090 104.400 1.478
201703 0.851 105.000 1.147
201706 2.759 105.800 3.692
201709 1.945 105.900 2.600
201712 2.536 106.100 3.384
201803 0.955 107.300 1.260
201806 -2.741 108.500 -3.577
201809 1.944 109.500 2.514
201812 1.900 109.800 2.450
201903 2.746 110.400 3.522
201906 3.128 110.600 4.004
201909 4.890 111.100 6.232
201912 1.966 111.300 2.501
202003 2.050 111.200 2.610
202006 4.812 112.100 6.077
202009 1.319 112.900 1.654
202012 2.294 112.900 2.877
202103 1.511 114.600 1.867
202106 2.665 115.300 3.272
202109 2.791 117.500 3.363
202112 3.720 118.900 4.430
202203 5.335 119.800 6.305
202206 2.971 122.600 3.431
202209 7.562 125.600 8.524
202212 11.432 125.900 12.856
202303 10.471 127.600 11.618
202306 9.402 130.400 10.208
202309 9.644 129.800 10.519
202312 10.950 131.900 11.754
202403 9.681 132.600 10.337
202406 8.980 133.800 9.502
202409 11.885 133.700 12.585
202412 9.736 134.800 10.226
202503 10.640 136.100 11.068
202506 9.190 137.800 9.442
202509 9.896 138.500 10.116
202512 6.319 139.100 6.432
202603 5.725 141.030 5.747
202606 3.294 141.580 3.294

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 kr22.29 mean?
Wallenius Wilhelmsen ASA (OSTO:WALWILO) has a Cyclically Adjusted FCF per Share of kr22.29 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 Wallenius Wilhelmsen ASA and its competitors.
Is Wallenius Wilhelmsen ASA's Cyclically Adjusted FCF per Share too high?
Wallenius Wilhelmsen ASA's current Cyclically Adjusted FCF per Share is kr22.29. Overall, Wallenius Wilhelmsen ASA has a GF Score™ of 67/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Wallenius Wilhelmsen ASA's Cyclically Adjusted FCF per Share compare to competitors?
Wallenius Wilhelmsen ASA's Cyclically Adjusted FCF per Share of kr22.29 can be compared against companies in the Transportation 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 Transportation company?
A good Cyclically Adjusted FCF per Share depends on the Transportation 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 Wallenius Wilhelmsen ASA and its competitors. Wallenius Wilhelmsen ASA's current Cyclically Adjusted FCF per Share is kr22.29. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Wallenius Wilhelmsen ASA stock overvalued right now?
Based on GuruFocus' analysis, Wallenius Wilhelmsen ASA (OSTO:WALWILO) is currently considered Significantly Overvalued. The stock's GF Value™ is kr89.22, compared to a current price of kr166.30 — trading 86.4% above its estimated fair value. The current Cyclically Adjusted FCF per Share is kr22.29. Wallenius Wilhelmsen ASA's overall GF Score™ is 67/100 with 9 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 Wallenius Wilhelmsen ASA (OSTO:WALWILO), the current Cyclically Adjusted FCF per Share is kr22.29 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 Wallenius Wilhelmsen ASA (OSTO:WALWILO) Overvalued in 2026?

Based on GuruFocus' analysis, Wallenius Wilhelmsen ASA stock appears to be overvalued. The current stock price of kr166.30 is trading 86.4% above its estimated GF Value™ of kr89.22. GuruFocus considers Wallenius Wilhelmsen ASA to be Significantly Overvalued.

Key valuation signals for OSTO:WALWILO:

  • Cyclically Adjusted FCF per Share: kr22.29
  • GF Value™: kr89.22 vs. price of kr166.30 (86.4% above fair value)
  • GF Score™: 67/100 with 9 warning signs

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


Wallenius Wilhelmsen ASA Business Description

Address Strandveien 20, Lysaker, NOR, 1366
Wallenius Wilhelmsen ASA is an integrated vehicle transportation and logistics company, supporting customers across their supply chain, all the way from the factory to the end-consumer. The company has three reportable operating segments, namely Shipping services, Logistics services and Government services. It generates maximum revenue from the Shipping services segment. The shipping services segment is engaged in the ocean transport of cars and RoRo cargo. Its main customers are car manufacturers as well as manufacturers of construction and other high and heavy equipment. Geographically, it derives a majority of its revenue from the Americas followed by Europe, Asia and Africa.
67GF Score

Get the complete analysis for OSTO:WALWILO

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

kr166.30
Price
kr89.22
GF Value