ZEAL Network SE (STU:TIM) Cyclically Adjusted FCF per Share: €2.01 (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:TIM ZEAL Network SE STU:TIM
87 GF Score
Price €44.70
GF Value €69.33
Valuation Significantly Undervalued
! 2 Warning Signs
View Full Analysis

What is ZEAL Network SE Cyclically Adjusted FCF per Share?

ZEAL Network SE STU:TIM +2.76% 87 Cyclically Adjusted FCF per Share is €2.01 as of Mar. 2026. GuruFocus rates STU:TIM with a GF Score™ of 87/100 and a GF Value™ of €69.33 (Significantly Undervalued). The stock has 2 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.

ZEAL Network SE's adjusted free cash flow per share for the three months ended in Mar. 2026 was €-0.054. 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 €2.01 for the trailing ten years ended in Mar. 2026.

During the past 12 months, ZEAL Network SE's average Cyclically Adjusted FCF Growth Rate was -9.50% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -1.60% 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 ZEAL Network SE was 1.40% per year. The lowest was -5.90% per year. And the median was -2.35% per year.

As of today (2026-07-17), ZEAL Network SE's current stock price is €44.70. ZEAL Network SE's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was €2.01. ZEAL Network SE's Cyclically Adjusted Price-to-FCF of today is 22.24.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of ZEAL Network SE was 25.50. The lowest was 6.83. And the median was 14.59.


ZEAL Network SE  (STU:TIM) 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.

ZEAL Network SE's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=44.70/2.01
=22.24

* 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 ZEAL Network SE was 25.50. The lowest was 6.83. And the median was 14.59.


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.


ZEAL Network SE Cyclically Adjusted FCF per Share Related Terms


ZEAL Network SE Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for ZEAL Network SE'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.

ZEAL Network SE Cyclically Adjusted FCF per Share Chart

ZEAL Network SE 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 2.26 2.29 2.28 2.37 2.34

ZEAL Network SE 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 2.27 2.19 2.43 2.34 2.01

STU:TIM vs FLUT, DKNG, SGHC: Cyclically Adjusted FCF per Share Comparison

For the Gambling subindustry, ZEAL Network SE'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.


ZEAL Network SE Cyclically Adjusted Price-to-FCF vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, ZEAL Network SE's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where ZEAL Network SE's Cyclically Adjusted Price-to-FCF falls into.


STU:TIM
87GF Score
ZEAL Network SE STU:TIM
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

ZEAL Network SE 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, ZEAL Network SE'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)
=-0.054/131.2583*131.2583
=-0.054

Current CPI (Mar. 2026) = 131.2583.

ZEAL Network SE Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -0.449 100.717 -0.585
201609 1.445 101.017 1.878
201612 0.516 101.217 0.669
201703 -0.588 101.417 -0.761
201706 1.371 102.117 1.762
201709 -0.539 102.717 -0.689
201712 1.133 102.617 1.449
201803 0.755 102.917 0.963
201806 0.671 104.017 0.847
201809 1.462 104.718 1.833
201812 1.595 104.217 2.009
201903 0.358 104.217 0.451
201906 0.547 105.718 0.679
201909 -0.129 106.018 -0.160
201912 -0.164 105.818 -0.203
202003 0.424 105.718 0.526
202006 -1.657 106.618 -2.040
202009 0.497 105.818 0.616
202012 0.339 105.518 0.422
202103 0.135 107.518 0.165
202106 0.232 108.486 0.281
202109 2.784 109.435 3.339
202112 -2.292 110.384 -2.725
202203 0.367 113.968 0.423
202206 0.227 115.760 0.257
202209 0.064 118.818 0.071
202212 0.556 119.345 0.612
202303 0.272 122.402 0.292
202306 0.223 123.140 0.238
202309 0.213 124.195 0.225
202312 0.508 123.773 0.539
202403 -0.126 125.038 -0.132
202406 0.739 125.882 0.771
202409 0.500 126.198 0.520
202412 2.481 127.041 2.563
202503 -0.034 127.779 -0.035
202506 0.456 128.412 0.466
202509 1.686 129.255 1.712
202512 0.758 129.361 0.769
202603 -0.054 131.258 -0.054

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 €2.01 mean?
ZEAL Network SE (STU:TIM) has a Cyclically Adjusted FCF per Share of €2.01 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 ZEAL Network SE and its competitors.
Is ZEAL Network SE's Cyclically Adjusted FCF per Share too high?
ZEAL Network SE's current Cyclically Adjusted FCF per Share is €2.01. Overall, ZEAL Network SE has a GF Score™ of 87/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does ZEAL Network SE's Cyclically Adjusted FCF per Share compare to FLUT and DKNG?
ZEAL Network SE's Cyclically Adjusted FCF per Share of €2.01 can be compared against companies in the Travel & Leisure 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 Travel & Leisure company?
A good Cyclically Adjusted FCF per Share depends on the Travel & Leisure 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 ZEAL Network SE and its competitors. ZEAL Network SE's current Cyclically Adjusted FCF per Share is €2.01. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is ZEAL Network SE stock overvalued right now?
Based on GuruFocus' analysis, ZEAL Network SE (STU:TIM) is currently considered Significantly Undervalued. The stock's GF Value™ is €69.33, compared to a current price of €44.70 — trading 35.5% below its estimated fair value. The current Cyclically Adjusted FCF per Share is €2.01. ZEAL Network SE's overall GF Score™ is 87/100 with 2 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 ZEAL Network SE (STU:TIM), the current Cyclically Adjusted FCF per Share is €2.01 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 ZEAL Network SE (STU:TIM) Overvalued in 2026?

Based on GuruFocus' analysis, ZEAL Network SE stock appears to be undervalued. The current stock price of €44.70 is trading 35.5% below its estimated GF Value™ of €69.33. GuruFocus considers ZEAL Network SE to be Significantly Undervalued.

Key valuation signals for STU:TIM:

  • Cyclically Adjusted FCF per Share: €2.01
  • GF Value™: €69.33 vs. price of €44.70 (35.5% below fair value)
  • GF Score™: 87/100 with 2 warning signs

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


ZEAL Network SE Business Description

Address Strassenbahnring 11, Hamburg, NI, DEU, 20251
ZEAL Network SE is an e-commerce group of companies company specializing in the area of online lottery. The company offers consumer-facing lottery-based games as well as business-to-business solutions. The operating business segments are Germany and Other. The ZEAL group now has more than one million active customers. ZEAL allows the participation in state-licensed lotteries via the LOTTO24 and Tipp24 brands and also offers its own lottery products. ZEAL operates under its owns brands namely ZEAL Instant Games, ZEAL Ventures and ZEAL Iberia.
87GF Score

Get the complete analysis for STU:TIM

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

€44.70
Price
€69.33
GF Value