IDM (WAR:IDM) Cyclically Adjusted FCF per Share: zł0.18 (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:IDM IDM SA WAR:IDM
53 GF Score
Price zł0.46
GF Value zł0.93
Valuation Significantly Undervalued
! 2 Warning Signs
View Full Analysis

What is IDM Cyclically Adjusted FCF per Share?

IDM WAR:IDM 53 Cyclically Adjusted FCF per Share is zł0.18 as of Mar. 2026. GuruFocus rates WAR:IDM with a GF Score™ of 53/100 and a GF Value™ of zł0.93 (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.

IDM's adjusted free cash flow per share for the three months ended in Mar. 2026 was zł0.011. 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 zł0.18 for the trailing ten years ended in Mar. 2026.

During the past 12 months, IDM's average Cyclically Adjusted FCF Growth Rate was -66.00% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -69.30% 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 IDM was -69.30% per year. The lowest was -69.30% per year. And the median was -69.30% per year.

As of today (2026-07-16), IDM's current stock price is zł0.46. IDM's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was zł0.18. IDM's Cyclically Adjusted Price-to-FCF of today is 2.56.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of IDM was 13.00. The lowest was 0.07. And the median was 0.52.


IDM  (WAR:IDM) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=0.46/0.18
=2.56

* 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 IDM was 13.00. The lowest was 0.07. And the median was 0.52.


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.


IDM Cyclically Adjusted FCF per Share Related Terms


IDM Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for IDM'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.

IDM Cyclically Adjusted FCF per Share Chart

IDM 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 6.54 -0.89 0.67 0.19

IDM 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 0.53 0.29 0.21 0.19 0.18

WAR:IDM vs MS, GS, SCHW: Cyclically Adjusted FCF per Share Comparison

For the Capital Markets subindustry, IDM'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.


IDM Cyclically Adjusted Price-to-FCF vs Capital Markets Industry

For the Capital Markets industry and Financial Services sector, IDM's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


WAR:IDM
53GF Score
IDM SA WAR:IDM
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

IDM 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, IDM'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)
=0.011/163.0700*163.0700
=0.011

Current CPI (Mar. 2026) = 163.0700.

IDM Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.342 99.552 0.560
201609 0.440 99.064 0.724
201612 0.083 100.366 0.135
201703 0.188 101.018 0.303
201706 0.453 101.180 0.730
201709 -0.521 101.343 -0.838
201712 0.276 102.564 0.439
201803 -0.454 102.564 -0.722
201806 0.102 103.378 0.161
201809 -0.160 103.378 -0.252
201812 0.364 103.785 0.572
201903 -0.057 104.274 -0.089
201906 -0.046 105.983 -0.071
201909 0.145 105.983 0.223
201912 0.055 107.123 0.084
202003 -0.099 109.076 -0.148
202006 -0.030 109.402 -0.045
202009 0.071 109.320 0.106
202012 -0.003 109.565 -0.004
202103 0.028 112.658 0.041
202106 -0.094 113.960 -0.135
202109 -0.003 115.588 -0.004
202112 0.000 119.088 0.000
202203 0.013 125.031 0.017
202206 -0.046 131.705 -0.057
202209 -0.005 135.531 -0.006
202212 -0.003 139.113 -0.004
202303 0.005 145.950 0.006
202306 -0.003 147.009 -0.003
202309 0.034 146.113 0.038
202312 -0.058 147.741 -0.064
202403 0.004 149.044 0.004
202406 0.006 150.997 0.006
202409 -0.001 153.439 -0.001
202412 -0.010 154.660 -0.011
202503 0.006 157.021 0.006
202506 -0.012 157.509 -0.012
202509 0.007 158.000 0.007
202512 0.020 158.320 0.021
202603 0.011 163.070 0.011

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 zł0.18 mean?
IDM (WAR:IDM) has a Cyclically Adjusted FCF per Share of zł0.18 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 IDM and its competitors.
Is IDM's Cyclically Adjusted FCF per Share too high?
IDM's current Cyclically Adjusted FCF per Share is zł0.18. Overall, IDM has a GF Score™ of 53/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does IDM's Cyclically Adjusted FCF per Share compare to MS and GS?
IDM's Cyclically Adjusted FCF per Share of zł0.18 can be compared against companies in the Capital Markets 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 Capital Markets company?
A good Cyclically Adjusted FCF per Share depends on the Capital Markets 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 IDM and its competitors. IDM's current Cyclically Adjusted FCF per Share is zł0.18. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is IDM stock overvalued right now?
Based on GuruFocus' analysis, IDM (WAR:IDM) is currently considered Significantly Undervalued. The stock's GF Value™ is zł0.93, compared to a current price of zł0.46 — trading 50.5% below its estimated fair value. The current Cyclically Adjusted FCF per Share is zł0.18. IDM's overall GF Score™ is 53/100 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 IDM (WAR:IDM), the current Cyclically Adjusted FCF per Share is zł0.18 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 IDM (WAR:IDM) Overvalued in 2026?

Based on GuruFocus' analysis, IDM stock appears to be undervalued. The current stock price of zł0.46 is trading 50.5% below its estimated GF Value™ of zł0.93. GuruFocus considers IDM to be Significantly Undervalued.

Key valuation signals for WAR:IDM:

  • Cyclically Adjusted FCF per Share: zł0.18
  • GF Value™: zł0.93 vs. price of zł0.46 (50.5% below fair value)
  • GF Score™: 53/100 with 2 warning signs

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


IDM Business Description

Address Jozefitow 7/2, Krakow, POL, 30-039
IDM SA provides advisory services to support companies in raising capital through alternatives to bank financing. Its activities include advising on financing options, capital market transactions, private market transactions, pre-IPO processes, listings on the Warsaw Stock Exchange, and securities issuances.
53GF Score

Get the complete analysis for WAR:IDM

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

zł0.46
Price
zł0.93
GF Value