GURUFOCUS.COM » STOCK LIST » Communication Services » Interactive Media » Paradox Interactive AB (OTCPK:PRXXF) » Definitions » Cyclically Adjusted FCF per Share

PRXXF (Paradox Interactive AB) Cyclically Adjusted FCF per Share : $0.29 (As of Dec. 2024)


View and export this data going back to 2017. Start your Free Trial

What is Paradox Interactive 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.

Paradox Interactive AB's adjusted free cash flow per share for the three months ended in Dec. 2024 was $0.244. 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 $0.29 for the trailing ten years ended in Dec. 2024.

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.

As of today (2025-03-03), Paradox Interactive AB's current stock price is $20.10. Paradox Interactive AB's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2024 was $0.29. Paradox Interactive AB's Cyclically Adjusted Price-to-FCF of today is 69.31.

During the past 11 years, the highest Cyclically Adjusted Price-to-FCF of Paradox Interactive AB was 67.48. The lowest was 59.70. And the median was 65.04.


Paradox Interactive AB Cyclically Adjusted FCF per Share Historical Data

The historical data trend for Paradox Interactive 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.

Paradox Interactive AB Cyclically Adjusted FCF per Share Chart

Paradox Interactive 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 - - - - 0.29

Paradox Interactive AB Quarterly Data
Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
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 - - - 0.30 0.29

Competitive Comparison of Paradox Interactive AB's Cyclically Adjusted FCF per Share

For the Electronic Gaming & Multimedia subindustry, Paradox Interactive 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.


Paradox Interactive AB's Cyclically Adjusted Price-to-FCF Distribution in the Interactive Media Industry

For the Interactive Media industry and Communication Services sector, Paradox Interactive AB's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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



Paradox Interactive 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, Paradox Interactive AB's adjusted Free Cash Flow per Share data for the three months ended in Dec. 2024 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Dec. 2024 (Change)*Current CPI (Dec. 2024)
=0.244/132.9872*132.9872
=0.244

Current CPI (Dec. 2024) = 132.9872.

Paradox Interactive AB Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201503 0.004 99.950 0.005
201506 0.176 99.995 0.234
201509 0.020 100.228 0.027
201512 -0.034 100.276 -0.045
201603 0.019 100.751 0.025
201606 0.042 101.019 0.055
201609 0.080 101.138 0.105
201612 0.033 102.022 0.043
201703 0.044 102.022 0.057
201706 0.077 102.752 0.100
201709 0.031 103.279 0.040
201712 0.086 103.793 0.110
201803 0.081 103.962 0.104
201806 0.131 104.875 0.166
201809 0.016 105.679 0.020
201812 -0.017 105.912 -0.021
201903 0.056 105.886 0.070
201906 0.129 106.742 0.161
201909 -0.038 107.214 -0.047
201912 0.130 107.766 0.160
202003 0.078 106.563 0.097
202006 0.133 107.498 0.165
202009 0.062 107.635 0.077
202012 0.242 108.296 0.297
202103 -0.048 108.360 -0.059
202106 0.056 108.928 0.068
202109 -0.101 110.338 -0.122
202112 0.076 112.486 0.090
202203 0.078 114.825 0.090
202206 0.040 118.384 0.045
202209 0.065 122.296 0.071
202212 0.084 126.365 0.088
202303 0.067 127.042 0.070
202306 0.171 129.407 0.176
202309 0.084 130.224 0.086
202312 0.347 131.912 0.350
202403 -0.038 132.205 -0.038
202406 0.224 132.716 0.224
202409 0.036 132.304 0.036
202412 0.244 132.987 0.244

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


Paradox Interactive AB  (OTCPK:PRXXF) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=20.10/0.29
=69.31

* 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 11 years, the highest Cyclically Adjusted Price-to-FCF of Paradox Interactive AB was 67.48. The lowest was 59.70. And the median was 65.04.


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.


Paradox Interactive AB Cyclically Adjusted FCF per Share Related Terms

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


Paradox Interactive AB Business Description

Traded in Other Exchanges
Address
Magnus Ladulasgatan 4, Stockholm, SWE, 118 66
Paradox Interactive AB is a Swedish company. It is engaged in the development and publishing of PC-based games. The company's product portfolio includes franchise brands such as g Stellaris, Europa Universalis, Hearts of Iron, Crusader Kings, Cities, Skylines, Tyranny and Magicka. Paradox is also involved in the publishing and internal development of games and licensing of White Wolf's brands. The company distributes its games through the digital platform Steam as well as on Apple, Google Play, and Sony stores. It operates its business across the world. The majority of the company's revenue comes from the United States.