XTB (WAR:XTB) Cyclically Adjusted FCF per Share: zł4.84 (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:XTB XTB SA WAR:XTB
81 GF Score
Price zł168.30
GF Value zł114.99
Valuation Significantly Overvalued
! 8 Warning Signs
View Full Analysis

What is XTB Cyclically Adjusted FCF per Share?

XTB WAR:XTB +3.07% 81 Cyclically Adjusted FCF per Share is zł4.84 as of Mar. 2026. GuruFocus rates WAR:XTB with a GF Score™ of 81/100 and a GF Value™ of zł114.99 (Significantly Overvalued). The stock has 8 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.

XTB's adjusted free cash flow per share for the three months ended in Mar. 2026 was zł6.811. 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 zł4.84 for the trailing ten years ended in Mar. 2026.

During the past 12 months, XTB's average Cyclically Adjusted FCF Growth Rate was 28.00% 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.

As of today (2026-08-23), XTB's current stock price is zł168.30. XTB's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was zł4.84. XTB's Cyclically Adjusted Price-to-FCF of today is 34.77.

During the past 11 years, the highest Cyclically Adjusted Price-to-FCF of XTB was 36.44. The lowest was 16.97. And the median was 19.83.


XTB  (WAR:XTB) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=168.30/4.84
=34.77

* 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 11 years, the highest Cyclically Adjusted Price-to-FCF of XTB was 36.44. The lowest was 16.97. And the median was 19.83.


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.


XTB Cyclically Adjusted FCF per Share Related Terms


XTB Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for XTB'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.

XTB Cyclically Adjusted FCF per Share Chart

XTB 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 0.00 0.00 3.65 4.09

XTB 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 3.78 3.96 3.96 4.09 4.84

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

For the Capital Markets subindustry, XTB'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.


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

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

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


WAR:XTB
81GF Score
XTB SA WAR:XTB
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

XTB 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, XTB'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)
=6.811/163.0700*163.0700
=6.811

Current CPI (Mar. 2026) = 163.0700.

XTB Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -0.246 99.552 -0.403
201609 -0.033 99.064 -0.054
201612 0.423 100.366 0.687
201703 -0.008 101.018 -0.013
201706 0.034 101.180 0.055
201709 0.070 101.343 0.113
201712 0.908 102.564 1.444
201803 0.744 102.564 1.183
201806 0.359 103.378 0.566
201809 0.070 103.378 0.110
201812 0.006 103.785 0.009
201903 -0.070 104.274 -0.109
201906 -0.018 105.983 -0.028
201909 -0.002 105.983 -0.003
201912 0.583 107.123 0.887
202003 2.164 109.076 3.235
202006 0.742 109.402 1.106
202009 0.546 109.320 0.814
202012 0.505 109.565 0.752
202103 0.812 112.658 1.175
202106 -0.502 113.960 -0.718
202109 1.042 115.588 1.470
202112 0.262 119.088 0.359
202203 3.019 125.031 3.938
202206 1.931 131.705 2.391
202209 2.283 135.531 2.747
202212 2.446 139.113 2.867
202303 1.148 145.950 1.283
202306 -0.012 147.009 -0.013
202309 1.234 146.113 1.377
202312 1.578 147.741 1.742
202403 2.709 149.044 2.964
202406 1.129 150.997 1.219
202409 1.070 153.439 1.137
202412 1.958 154.660 2.064
202503 1.396 157.021 1.450
202506 1.382 157.509 1.431
202509 0.654 158.000 0.675
202512 1.608 158.320 1.656
202603 6.811 163.070 6.811

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 zł4.84 mean?
XTB (WAR:XTB) has a Cyclically Adjusted FCF per Share of zł4.84 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 XTB and its competitors.
Is XTB's Cyclically Adjusted FCF per Share too high?
XTB's current Cyclically Adjusted FCF per Share is zł4.84. Overall, XTB has a GF Score™ of 81/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does XTB's Cyclically Adjusted FCF per Share compare to MS and GS?
XTB's Cyclically Adjusted FCF per Share of zł4.84 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 XTB and its competitors. XTB's current Cyclically Adjusted FCF per Share is zł4.84. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is XTB stock overvalued right now?
Based on GuruFocus' analysis, XTB (WAR:XTB) is currently considered Significantly Overvalued. The stock's GF Value™ is zł114.99, compared to a current price of zł168.30 — trading 46.4% above its estimated fair value. The current Cyclically Adjusted FCF per Share is zł4.84. XTB's overall GF Score™ is 81/100 with 8 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 XTB (WAR:XTB), the current Cyclically Adjusted FCF per Share is zł4.84 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 XTB (WAR:XTB) Overvalued in 2026?

Based on GuruFocus' analysis, XTB stock appears to be overvalued. The current stock price of zł168.30 is trading 46.4% above its estimated GF Value™ of zł114.99. GuruFocus considers XTB to be Significantly Overvalued.

Key valuation signals for WAR:XTB:

  • Cyclically Adjusted FCF per Share: zł4.84
  • GF Value™: zł114.99 vs. price of zł168.30 (46.4% above fair value)
  • GF Score™: 81/100 with 8 warning signs

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


XTB Business Description

Other Exchanges 0RGR:UK9PR:Germany
Address Prosta street 67, Warsaw, POL, 00-838
XTB SA is engaged in brokerage activities business. It is a Polish broker from the fin-tech sector, providing products and services dedicated to active investing, saving, and virtual payment management. The group conducts its operations through two business segments; the Retail segment includes the provision of trading in financial instruments for individual customers; the Institutional segment includes the provision of trading in financial instruments and offering trade infrastructure to entities (institutions), which in turn provide services of trading in financial instruments for their customers under their brand. It derives a majority of its revenue from the Retail segment.
81GF Score

Get the complete analysis for WAR:XTB

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

zł168.30
Price
zł114.99
GF Value