Zedcor (TSXV:ZDC) Cyclically Adjusted FCF per Share: C$-0.11 (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.

TSXV:ZDC Zedcor Inc TSXV:ZDC
91 GF Score
Price C$5.15
GF Value C$6.14
Valuation Modestly Undervalued
! 7 Warning Signs
View Full Analysis

What is Zedcor Cyclically Adjusted FCF per Share?

Zedcor TSXV:ZDC -0.58% 91 Cyclically Adjusted FCF per Share is C$-0.11 as of Mar. 2026. GuruFocus rates TSXV:ZDC with a GF Score™ of 91/100 and a GF Value™ of C$6.14 (Modestly Undervalued). The stock has 7 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.

Zedcor's adjusted free cash flow per share for the three months ended in Mar. 2026 was C$-0.153. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is C$-0.11 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.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of Zedcor was 30.70% per year. The lowest was 12.60% per year. And the median was 21.65% per year.

As of today (2026-07-24), Zedcor's current stock price is C$5.15. Zedcor's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was C$-0.11. Zedcor's Cyclically Adjusted Price-to-FCF of today is .

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Zedcor was 69.00. The lowest was 6.33. And the median was 44.00.


Zedcor  (TSXV:ZDC) 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.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Zedcor was 69.00. The lowest was 6.33. And the median was 44.00.


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.


Zedcor Cyclically Adjusted FCF per Share Related Terms


Zedcor Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Zedcor'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.

Zedcor Cyclically Adjusted FCF per Share Chart

Zedcor 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 -0.02 0.01 -0.01 0.00 -0.09

Zedcor 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 -0.02 -0.05 -0.07 -0.09 -0.11

TSXV:ZDC vs ALLE, MSA, ADT: Cyclically Adjusted FCF per Share Comparison

For the Security & Protection Services subindustry, Zedcor'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.


Zedcor Cyclically Adjusted Price-to-FCF vs Business Services Industry

For the Business Services industry and Industrials sector, Zedcor's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


TSXV:ZDC
91GF Score
Zedcor Inc TSXV:ZDC
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Zedcor 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, Zedcor'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)
=-0.153/132.2623*132.2623
=-0.153

Current CPI (Mar. 2026) = 132.2623.

Zedcor Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.037 102.002 0.048
201609 -0.023 101.765 -0.030
201612 -0.052 101.449 -0.068
201703 -0.021 102.634 -0.027
201706 0.009 103.029 0.012
201709 -0.014 103.345 -0.018
201712 0.014 103.345 0.018
201803 -0.044 105.004 -0.055
201806 -0.039 105.557 -0.049
201809 -0.048 105.636 -0.060
201812 -0.043 105.399 -0.054
201903 0.000 106.979 0.000
201906 0.045 107.690 0.055
201909 -0.010 107.611 -0.012
201912 0.016 107.769 0.020
202003 0.005 107.927 0.006
202006 0.037 108.401 0.045
202009 -0.010 108.164 -0.012
202012 -0.014 108.559 -0.017
202103 -0.001 110.298 -0.001
202106 0.008 111.720 0.009
202109 0.002 112.905 0.002
202112 -0.030 113.774 -0.035
202203 -0.005 117.646 -0.006
202206 -0.029 120.806 -0.032
202209 -0.008 120.648 -0.009
202212 0.004 120.964 0.004
202303 -0.010 122.702 -0.011
202306 -0.034 124.203 -0.036
202309 0.022 125.230 0.023
202312 -0.023 125.072 -0.024
202403 -0.024 126.258 -0.025
202406 -0.041 127.522 -0.043
202409 -0.016 127.285 -0.017
202412 -0.032 127.364 -0.033
202503 -0.090 129.181 -0.092
202506 -0.119 129.892 -0.121
202509 -0.085 130.287 -0.086
202512 -0.142 130.366 -0.144
202603 -0.153 132.262 -0.153

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 C$-0.11 mean?
Zedcor (TSXV:ZDC) has a Cyclically Adjusted FCF per Share of C$-0.11 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 Zedcor and its competitors.
Is Zedcor's Cyclically Adjusted FCF per Share too high?
Zedcor's current Cyclically Adjusted FCF per Share is C$-0.11. Overall, Zedcor has a GF Score™ of 91/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Zedcor's Cyclically Adjusted FCF per Share compare to ALLE and MSA?
Zedcor's Cyclically Adjusted FCF per Share of C$-0.11 can be compared against companies in the Business Services 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 Business Services company?
A good Cyclically Adjusted FCF per Share depends on the Business Services 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 Zedcor and its competitors. Zedcor's current Cyclically Adjusted FCF per Share is C$-0.11. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Zedcor stock overvalued right now?
Based on GuruFocus' analysis, Zedcor (TSXV:ZDC) is currently considered Modestly Undervalued. The stock's GF Value™ is C$6.14, compared to a current price of C$5.15 — trading 16.1% below its estimated fair value. The current Cyclically Adjusted FCF per Share is C$-0.11. Zedcor's overall GF Score™ is 91/100 with 7 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 Zedcor (TSXV:ZDC), the current Cyclically Adjusted FCF per Share is C$-0.11 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 Zedcor (TSXV:ZDC) Overvalued in 2026?

Based on GuruFocus' analysis, Zedcor stock appears to be undervalued. The current stock price of C$5.15 is trading 16.1% below its estimated GF Value™ of C$6.14. GuruFocus considers Zedcor to be Modestly Undervalued.

Key valuation signals for TSXV:ZDC:

  • Cyclically Adjusted FCF per Share: C$-0.11
  • GF Value™: C$6.14 vs. price of C$5.15 (16.1% below fair value)
  • GF Score™: 91/100 with 7 warning signs

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


Zedcor Business Description

Other Exchanges ZDCAF:USARU7:Germany
Address 151 Canada Olympic Road SW, Suite 300, Calgary, AB, CAN, T3B 6B7
Zedcor Inc is engaged in providing security & surveillance services, and rental of surface equipment & accommodations in Western Canada. The firm offers three main services to customers across all market segments such as surveillance and live monitoring through its proprietary MobileyeZ security towers; surveillance and live monitoring of fixed site locations; and security personnel. The company's segment are Canada and the United States. It derives maximum revenue from Canada.
91GF Score

Get the complete analysis for TSXV:ZDC

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

C$5.15
Price
C$6.14
GF Value