GDS Holdings (STU:G40) Cyclically Adjusted FCF per Share: €-3.26 (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.

STU:G40 GDS Holdings Ltd STU:G40
64 GF Score
Price €28.20
GF Value €18.38
Valuation Significantly Overvalued
! 5 Warning Signs
View Full Analysis

What is GDS Holdings Cyclically Adjusted FCF per Share?

GDS Holdings STU:G40 -0.70% 64 Cyclically Adjusted FCF per Share is €-3.26 as of Mar. 2026. GuruFocus rates STU:G40 with a GF Score™ of 64/100 and a GF Value™ of €18.38 (Significantly 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.

GDS Holdings's adjusted free cash flow per share for the three months ended in Mar. 2026 was €-0.159. 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 €-3.26 for the trailing ten years ended in Mar. 2026.

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 (2026-07-24), GDS Holdings's current stock price is €28.20. GDS Holdings's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was €-3.26. GDS Holdings's Cyclically Adjusted Price-to-FCF of today is .


GDS Holdings  (STU:G40) 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.


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.


GDS Holdings Cyclically Adjusted FCF per Share Related Terms


GDS Holdings Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for GDS Holdings'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.

GDS Holdings Cyclically Adjusted FCF per Share Chart

GDS Holdings 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 0.00 0.00 0.00 0.00 -3.17

GDS Holdings 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 -3.37 -3.09 -3.31 -3.17 -3.26

STU:G40 vs PSN, INGM, G: Cyclically Adjusted FCF per Share Comparison

For the Information Technology Services subindustry, GDS Holdings'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.


GDS Holdings Cyclically Adjusted Price-to-FCF vs Software Industry

For the Software industry and Technology sector, GDS Holdings's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where GDS Holdings's Cyclically Adjusted Price-to-FCF falls into.


STU:G40
64GF Score
GDS Holdings Ltd STU:G40
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

GDS Holdings 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, GDS Holdings'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)
=-0.159/116.3033*116.3033
=-0.159

Current CPI (Mar. 2026) = 116.3033.

GDS Holdings Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -0.119 101.400 -0.136
201609 -0.699 102.400 -0.794
201612 -0.631 102.600 -0.715
201703 -0.576 103.200 -0.649
201706 -0.581 103.100 -0.655
201709 -0.656 104.100 -0.733
201712 -0.735 104.500 -0.818
201803 -0.960 105.300 -1.060
201806 -0.946 104.900 -1.049
201809 -0.930 106.600 -1.015
201812 -1.583 106.500 -1.729
201903 -0.915 107.700 -0.988
201906 -0.369 107.700 -0.398
201909 -0.860 109.800 -0.911
201912 -1.815 111.200 -1.898
202003 -2.353 112.300 -2.437
202006 -0.704 110.400 -0.742
202009 -1.704 111.700 -1.774
202012 -1.468 111.500 -1.531
202103 -1.641 112.662 -1.694
202106 -1.073 111.769 -1.117
202109 -2.015 112.215 -2.088
202112 -1.453 113.108 -1.494
202203 -1.886 114.335 -1.918
202206 -0.097 114.558 -0.098
202209 -0.931 115.339 -0.939
202212 -1.200 115.116 -1.212
202303 -1.605 115.116 -1.622
202306 -0.478 114.558 -0.485
202309 -0.677 115.339 -0.683
202312 1.719 114.781 1.742
202403 -0.743 115.227 -0.750
202406 -0.251 114.781 -0.254
202409 -0.101 115.785 -0.101
202412 0.183 114.893 0.185
202503 -0.130 115.116 -0.131
202506 -0.257 114.907 -0.260
202509 -0.330 115.471 -0.332
202512 -0.008 115.832 -0.008
202603 -0.159 116.303 -0.159

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 €-3.26 mean?
GDS Holdings (STU:G40) has a Cyclically Adjusted FCF per Share of €-3.26 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 GDS Holdings and its competitors.
Is GDS Holdings' Cyclically Adjusted FCF per Share too high?
GDS Holdings' current Cyclically Adjusted FCF per Share is €-3.26. Overall, GDS Holdings has a GF Score™ of 64/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does GDS Holdings' Cyclically Adjusted FCF per Share compare to PSN and INGM?
GDS Holdings' Cyclically Adjusted FCF per Share of €-3.26 can be compared against companies in the Software 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 Software company?
A good Cyclically Adjusted FCF per Share depends on the Software 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 GDS Holdings and its competitors. GDS Holdings's current Cyclically Adjusted FCF per Share is €-3.26. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is GDS Holdings stock overvalued right now?
Based on GuruFocus' analysis, GDS Holdings (STU:G40) is currently considered Significantly Overvalued. The stock's GF Value™ is €18.38, compared to a current price of €28.20 — trading 53.4% above its estimated fair value. The current Cyclically Adjusted FCF per Share is €-3.26. GDS Holdings' overall GF Score™ is 64/100 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 GDS Holdings (STU:G40), the current Cyclically Adjusted FCF per Share is €-3.26 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 GDS Holdings (STU:G40) Overvalued in 2026?

Based on GuruFocus' analysis, GDS Holdings stock appears to be overvalued. The current stock price of €28.20 is trading 53.4% above its estimated GF Value™ of €18.38. GuruFocus considers GDS Holdings to be Significantly Overvalued.

Key valuation signals for STU:G40:

  • Cyclically Adjusted FCF per Share: €-3.26
  • GF Value™: €18.38 vs. price of €28.20 (53.4% above fair value)
  • GF Score™: 64/100 with 5 warning signs

No single metric tells the full story. See the STU:G40 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


GDS Holdings Business Description

Address No. 999 Zhouhai Road, F4/F5, Building C, Sunland International, Pudong, Shanghai, CHN, 200137
GDS Holdings started as an IT service provider in 2001, then moved to the data center business with its first self-developed data center opening in 2010. The company now develops and operates data centers in China and also builds, operates, and transfers data centers for other clients. It offers colocation and managed services and mainly targets hyperscale cloud service customers who take large areas of its data centers or even whole data centers under long-term contracts. Its data centers are located predominantly in and around the Tier 1 cities in China, and it has also started expanding into Southeast Asia via the now 23% owned DayOne. GDS listed on the Nasdaq in 2016 and completed a secondary listing in Hong Kong in 2020.
64GF Score

Get the complete analysis for STU:G40

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

€28.20
Price
€18.38
GF Value