Develia (WAR:DVL) Cyclically Adjusted FCF per Share: zł0.46 (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.

WAR:DVL Develia SA WAR:DVL
85 GF Score
Price zł10.70
GF Value zł8.21
Valuation Modestly Overvalued
! 9 Warning Signs
View Full Analysis

What is Develia Cyclically Adjusted FCF per Share?

Develia WAR:DVL 85 Cyclically Adjusted FCF per Share is zł0.46 as of Mar. 2026. GuruFocus rates WAR:DVL with a GF Score™ of 85/100 and a GF Value™ of zł8.21 (Modestly Overvalued). The stock has 9 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.

Develia's adjusted free cash flow per share for the three months ended in Mar. 2026 was zł0.331. 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 zł0.46 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Develia's average Cyclically Adjusted FCF Growth Rate was 15.00% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 18.60% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 19.20% 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 Develia was 26.00% per year. The lowest was 6.30% per year. And the median was 18.60% per year.

As of today (2026-07-14), Develia's current stock price is zł10.70. Develia's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was zł0.46. Develia's Cyclically Adjusted Price-to-FCF of today is 23.26.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Develia was 24.09. The lowest was 6.03. And the median was 13.12.


Develia  (WAR:DVL) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=10.70/0.46
=23.26

* 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 Develia was 24.09. The lowest was 6.03. And the median was 13.12.


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.


Develia Cyclically Adjusted FCF per Share Related Terms


Develia Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Develia'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.

Develia Cyclically Adjusted FCF per Share Chart

Develia 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 0.19 0.24 0.34 0.38 0.40

Develia Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 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 0.40 0.40 0.45 0.44 0.46

Develia Cyclically Adjusted FCF per Share Competitor Comparison

For the Real Estate - Development subindustry, Develia'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.


Develia Cyclically Adjusted Price-to-FCF vs Real Estate Industry

For the Real Estate industry and Real Estate sector, Develia's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


WAR:DVL
85GF Score
Develia SA WAR:DVL
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Develia 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, Develia'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)
=0.331/163.0700*163.0700
=0.331

Current CPI (Mar. 2026) = 163.0700.

Develia Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 0.025 98.983 0.041
201606 0.158 99.552 0.259
201609 0.146 99.064 0.240
201612 0.116 100.366 0.188
201703 0.064 101.018 0.103
201706 0.112 101.180 0.181
201709 0.152 101.343 0.245
201712 0.043 102.564 0.068
201803 0.275 102.564 0.437
201806 0.115 103.378 0.181
201809 0.239 103.378 0.377
201812 0.074 103.785 0.116
201903 0.123 104.274 0.192
201906 0.043 105.983 0.066
201909 -0.062 105.983 -0.095
201912 -0.303 107.123 -0.461
202003 -0.042 109.076 -0.063
202006 0.042 109.402 0.063
202009 0.019 109.320 0.028
202012 0.107 109.565 0.159
202103 0.031 112.658 0.045
202106 0.140 113.960 0.200
202109 0.052 115.588 0.073
202112 -0.048 119.088 -0.066
202203 0.450 125.031 0.587
202206 -0.383 131.705 -0.474
202209 0.112 135.531 0.135
202212 0.313 139.113 0.367
202303 0.255 145.950 0.285
202306 -0.166 147.009 -0.184
202309 0.302 146.113 0.337
202312 -0.173 147.741 -0.191
202403 -0.097 149.044 -0.106
202406 0.084 150.997 0.091
202409 -0.011 153.439 -0.012
202412 0.553 154.660 0.583
202503 -0.183 157.021 -0.190
202506 0.374 157.509 0.387
202509 0.105 158.000 0.108
202603 0.331 163.070 0.331

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 zł0.46 mean?
Develia (WAR:DVL) has a Cyclically Adjusted FCF per Share of zł0.46 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 Develia and its competitors.
Is Develia's Cyclically Adjusted FCF per Share too high?
Develia's current Cyclically Adjusted FCF per Share is zł0.46. Overall, Develia has a GF Score™ of 85/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Develia's Cyclically Adjusted FCF per Share compare to competitors?
Develia's Cyclically Adjusted FCF per Share of zł0.46 can be compared against companies in the Real Estate 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 Real Estate company?
A good Cyclically Adjusted FCF per Share depends on the Real Estate 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 Develia and its competitors. Develia's current Cyclically Adjusted FCF per Share is zł0.46. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Develia stock overvalued right now?
Based on GuruFocus' analysis, Develia (WAR:DVL) is currently considered Modestly Overvalued. The stock's GF Value™ is zł8.21, compared to a current price of zł10.70 — trading 30.3% above its estimated fair value. The current Cyclically Adjusted FCF per Share is zł0.46. Develia's overall GF Score™ is 85/100 with 9 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 Develia (WAR:DVL), the current Cyclically Adjusted FCF per Share is zł0.46 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 Develia (WAR:DVL) Overvalued in 2026?

Based on GuruFocus' analysis, Develia stock appears to be overvalued. The current stock price of zł10.70 is trading 30.3% above its estimated GF Value™ of zł8.21. GuruFocus considers Develia to be Modestly Overvalued.

Key valuation signals for WAR:DVL:

  • Cyclically Adjusted FCF per Share: zł0.46
  • GF Value™: zł8.21 vs. price of zł10.70 (30.3% above fair value)
  • GF Score™: 85/100 with 9 warning signs

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


Develia Business Description

Other Exchanges 0LVI:UK94L:Germany
Address ul. Powstancow Slaskich 2-4, Wroclaw, POL, 53-333
Develia SA is a Poland based real estate developer. The company executes commercial and residential investment projects. It is engaged in activities, consisting of the purchasing of real estate and the development of residential, office, commercial or retail projects, and the sale or lease of premises. Its properties are built in Polish cities including Warsaw, Wroclaw, Krakow, Katowice, Gdansk, and Lodz.
85GF Score

Get the complete analysis for WAR:DVL

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

zł10.70
Price
zł8.21
GF Value