TBTC (Table Trac) Cyclically Adjusted FCF per Share: $0.21 (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.

TBTC Table Trac Inc TBTC
73 GF Score
Price $4.53
GF Value $4.48
Valuation Fairly Valued
! 2 Warning Signs
View Full Analysis

What is Table Trac Cyclically Adjusted FCF per Share?

Table Trac TBTC 73 Cyclically Adjusted FCF per Share is $0.21 as of Mar. 2026. GuruFocus rates TBTC with a GF Score™ of 73/100 and a GF Value™ of $4.48 (Fairly Valued). 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.

Table Trac's adjusted free cash flow per share for the three months ended in Mar. 2026 was $0.096. 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 $0.21 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Table Trac's average Cyclically Adjusted FCF Growth Rate was 31.30% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 26.00% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 44.30% per year. During the past 10 years, the average Cyclically Adjusted FCF Growth Rate was 26.00% 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 Table Trac was 115.40% per year. The lowest was -20.60% per year. And the median was 12.30% per year.

As of today (2026-07-19), Table Trac's current stock price is $4.525. Table Trac's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was $0.21. Table Trac's Cyclically Adjusted Price-to-FCF of today is 21.55.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Table Trac was 394.99. The lowest was 19.95. And the median was 50.29.


Table Trac  (OTCPK:TBTC) 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.

Table Trac's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=4.525/0.21
=21.55

* 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 Table Trac was 394.99. The lowest was 19.95. And the median was 50.29.


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.


Table Trac Cyclically Adjusted FCF per Share Related Terms


Table Trac Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Table Trac'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.

Table Trac Cyclically Adjusted FCF per Share Chart

Table Trac 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 0.09 0.10 0.10 0.14 0.20

Table Trac 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 0.16 0.18 0.19 0.20 0.21

TBTC vs CNTY, CPHC, FLL: Cyclically Adjusted FCF per Share Comparison

For the Resorts & Casinos subindustry, Table Trac'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.


Table Trac Cyclically Adjusted Price-to-FCF vs Travel & Leisure Industry

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

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


TBTC
73GF Score
Table Trac Inc TBTC
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Table Trac 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, Table Trac'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)
=0.096/330.2130*330.2130
=0.096

Current CPI (Mar. 2026) = 330.2130.

Table Trac Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -0.069 241.018 -0.095
201609 0.037 241.428 0.051
201612 -0.017 241.432 -0.023
201703 0.025 243.801 0.034
201706 0.009 244.955 0.012
201709 0.073 246.819 0.098
201712 0.184 246.524 0.246
201803 0.015 249.554 0.020
201806 -0.086 251.989 -0.113
201809 -0.058 252.439 -0.076
201812 0.154 251.233 0.202
201903 -0.129 254.202 -0.168
201906 -0.113 256.143 -0.146
201909 0.358 256.759 0.460
201912 -0.104 256.974 -0.134
202003 -0.013 258.115 -0.017
202006 -0.038 257.797 -0.049
202009 0.099 260.280 0.126
202012 -0.050 260.474 -0.063
202103 0.177 264.877 0.221
202106 0.138 271.696 0.168
202109 0.175 274.310 0.211
202112 0.125 278.802 0.148
202203 0.155 287.504 0.178
202206 -0.287 296.311 -0.320
202209 0.068 296.808 0.076
202212 0.045 296.797 0.050
202303 0.093 301.836 0.102
202306 -0.104 305.109 -0.113
202309 -0.045 307.789 -0.048
202312 0.141 306.746 0.152
202403 0.219 312.332 0.232
202406 0.006 314.175 0.006
202409 0.125 315.301 0.131
202412 0.060 315.605 0.063
202503 0.159 319.799 0.164
202506 0.102 322.561 0.104
202509 0.073 324.800 0.074
202512 0.054 324.054 0.055
202603 0.096 330.213 0.096

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 $0.21 mean?
Table Trac (TBTC) has a Cyclically Adjusted FCF per Share of $0.21 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 Table Trac and its competitors.
Is Table Trac's Cyclically Adjusted FCF per Share too high?
Table Trac's current Cyclically Adjusted FCF per Share is $0.21. Overall, Table Trac has a GF Score™ of 73/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Table Trac's Cyclically Adjusted FCF per Share compare to CNTY and CPHC?
Table Trac's Cyclically Adjusted FCF per Share of $0.21 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 Table Trac and its competitors. Table Trac's current Cyclically Adjusted FCF per Share is $0.21. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Table Trac stock overvalued right now?
Based on GuruFocus' analysis, Table Trac (TBTC) is currently considered Fairly Valued. The stock's GF Value™ is $4.48, compared to a current price of $4.53 — trading 1% above its estimated fair value. The current Cyclically Adjusted FCF per Share is $0.21. Table Trac's overall GF Score™ is 73/100 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 Table Trac (TBTC), the current Cyclically Adjusted FCF per Share is $0.21 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 Table Trac (TBTC) Overvalued in 2026?

Based on GuruFocus' analysis, Table Trac stock appears to be overvalued. The current stock price of $4.53 is trading 1% above its estimated GF Value™ of $4.48. GuruFocus considers Table Trac to be Fairly Valued.

Key valuation signals for TBTC:

  • Cyclically Adjusted FCF per Share: $0.21
  • GF Value™: $4.48 vs. price of $4.53 (1% above fair value)
  • GF Score™: 73/100 with 2 warning signs

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


Table Trac Business Description

Address 6101 Baker Road, Suite 206, Minnetonka, MN, USA, 55345
Table Trac Inc has developed and patented a proprietary information and management system (Table Trac system) that automates and monitors the operations of casino table game operations. In addition to its table games management system, it has developed a secure, unified, and stable Casino Management System (CMS) offering end-to-end casino resort functionality for guest rewards and loyalty marketing operations, marketing analysis, guest service, promotions, administration / management, vault / cage management and audit / accounting tasks, altogether a powerful, elegant technology ecosystem of value, efficiency and reliability for casinos seeking to add or upgrade their casino management systems. It operates in single segment, the casino products segment.
73GF Score

Get the complete analysis for TBTC

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

$4.53
Price
$4.48
GF Value