Harju Elekter Group (OTSE:HAE1T) Cyclically Adjusted FCF per Share: €0.02 (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.

OTSE:HAE1T Harju Elekter Group OTSE:HAE1T
64 GF Score
Price €5.14
GF Value €4.33
Valuation Modestly Overvalued
! 4 Warning Signs
View Full Analysis

What is Harju Elekter Group Cyclically Adjusted FCF per Share?

Harju Elekter Group OTSE:HAE1T 64 Cyclically Adjusted FCF per Share is €0.02 as of Jun. 2026. GuruFocus rates OTSE:HAE1T with a GF Score™ of 64/100 and a GF Value™ of €4.33 (Modestly Overvalued). The stock has 4 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.

Harju Elekter Group's adjusted free cash flow per share for the three months ended in Jun. 2026 was €-0.094. 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 €0.02 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Harju Elekter Group's average Cyclically Adjusted FCF Growth Rate was -71.40% 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 Harju Elekter Group was 10.10% per year. The lowest was -24.60% per year. And the median was -18.60% per year.

As of today (2026-09-01), Harju Elekter Group's current stock price is €5.14. Harju Elekter Group's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was €0.02. Harju Elekter Group's Cyclically Adjusted Price-to-FCF of today is 257.00.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Harju Elekter Group was 586.00. The lowest was 40.45. And the median was 106.25.


Harju Elekter Group  (OTSE:HAE1T) 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.

Harju Elekter Group's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=5.14/0.02
=257.00

* 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 Harju Elekter Group was 586.00. The lowest was 40.45. And the median was 106.25.


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.


Harju Elekter Group Cyclically Adjusted FCF per Share Related Terms


Harju Elekter Group Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Harju Elekter Group'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.

Harju Elekter Group Cyclically Adjusted FCF per Share Chart

Harju Elekter Group 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 0.03 -0.03 -0.04 0.04 0.01

Harju Elekter Group 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 0.07 0.04 0.01 0.02 0.02

OTSE:HAE1T vs VRT, BE, HUBB: Cyclically Adjusted FCF per Share Comparison

For the Electrical Equipment & Parts subindustry, Harju Elekter Group'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.


Harju Elekter Group Cyclically Adjusted Price-to-FCF vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, Harju Elekter Group's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


OTSE:HAE1T
64GF Score
Harju Elekter Group OTSE:HAE1T
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Harju Elekter Group 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, Harju Elekter Group'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)
=-0.094/333.9520*333.9520
=-0.094

Current CPI (Jun. 2026) = 333.9520.

Harju Elekter Group Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 -0.003 241.428 -0.004
201612 0.125 241.432 0.173
201703 -0.066 243.801 -0.090
201706 -0.104 244.955 -0.142
201709 0.047 246.819 0.064
201712 0.195 246.524 0.264
201803 -0.346 249.554 -0.463
201806 -0.167 251.989 -0.221
201809 -0.139 252.439 -0.184
201812 0.167 251.233 0.222
201903 -0.076 254.202 -0.100
201906 -0.155 256.143 -0.202
201909 0.173 256.759 0.225
201912 0.148 256.974 0.192
202003 0.124 258.115 0.160
202006 0.013 257.797 0.017
202009 0.073 260.280 0.094
202012 -0.090 260.474 -0.115
202103 -0.019 264.877 -0.024
202106 -0.167 271.696 -0.205
202109 -0.076 274.310 -0.093
202112 -0.074 278.802 -0.089
202203 -0.301 287.504 -0.350
202206 0.126 296.311 0.142
202209 -0.064 296.808 -0.072
202212 -0.090 296.797 -0.101
202303 -0.092 301.836 -0.102
202306 -0.188 305.109 -0.206
202309 0.050 307.789 0.054
202312 0.226 306.746 0.246
202403 -0.135 312.332 -0.144
202406 0.356 314.175 0.378
202409 0.470 315.301 0.498
202412 0.288 315.605 0.305
202503 -0.123 319.799 -0.128
202506 0.260 322.561 0.269
202509 -0.177 324.800 -0.182
202512 0.058 324.054 0.060
202603 0.108 330.213 0.109
202606 -0.094 333.952 -0.094

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 €0.02 mean?
Harju Elekter Group (OTSE:HAE1T) has a Cyclically Adjusted FCF per Share of €0.02 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 Harju Elekter Group and its competitors.
Is Harju Elekter Group's Cyclically Adjusted FCF per Share too high?
Harju Elekter Group's current Cyclically Adjusted FCF per Share is €0.02. Overall, Harju Elekter Group has a GF Score™ of 64/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Harju Elekter Group's Cyclically Adjusted FCF per Share compare to VRT and BE?
Harju Elekter Group's Cyclically Adjusted FCF per Share of €0.02 can be compared against companies in the Industrial Products 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 an Industrial Products company?
A good Cyclically Adjusted FCF per Share depends on the Industrial Products 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 Harju Elekter Group and its competitors. Harju Elekter Group's current Cyclically Adjusted FCF per Share is €0.02. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Harju Elekter Group stock overvalued right now?
Based on GuruFocus' analysis, Harju Elekter Group (OTSE:HAE1T) is currently considered Modestly Overvalued. The stock's GF Value™ is €4.33, compared to a current price of €5.14 — trading 18.7% above its estimated fair value. The current Cyclically Adjusted FCF per Share is €0.02. Harju Elekter Group's overall GF Score™ is 64/100 with 4 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 Harju Elekter Group (OTSE:HAE1T), the current Cyclically Adjusted FCF per Share is €0.02 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 Harju Elekter Group (OTSE:HAE1T) Overvalued in 2026?

Based on GuruFocus' analysis, Harju Elekter Group stock appears to be overvalued. The current stock price of €5.14 is trading 18.7% above its estimated GF Value™ of €4.33. GuruFocus considers Harju Elekter Group to be Modestly Overvalued.

Key valuation signals for OTSE:HAE1T:

  • Cyclically Adjusted FCF per Share: €0.02
  • GF Value™: €4.33 vs. price of €5.14 (18.7% above fair value)
  • GF Score™: 64/100 with 4 warning signs

No single metric tells the full story. See the OTSE:HAE1T stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Harju Elekter Group Business Description

Other Exchanges HD8:Germany
Address Paldiski maantee 31/2, Keila, EST, 76606
Harju Elekter Group is an Estonia-based company engaged in the production of electrical equipment. The company operates in two segments including Production and Real estate. Production segment are the design, sale, manufacturing and after-sales service of power distribution, switching and converting devices, as well as automation, process control and industrial control equipment. Production segment are the design, sale, manufacturing and after-sales service of power distribution, switching and converting devices, as well as automation, process control and industrial control equipment. Its Other activities include the management of financial investments, electrical installation works in shipbuilding, and the retail and project sales of electrical goods.
64GF Score

Get the complete analysis for OTSE:HAE1T

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

€5.14
Price
€4.33
GF Value