1&1 AG (WBO:DRI) Cyclically Adjusted FCF per Share: €1.81 (As of Mar. 2026)


WBO:DRI 1&1 AG WBO:DRI
72 GF Score
Price €20.15
GF Value €17.34
Valuation Modestly Overvalued
! 4 Warning Signs
View Full Analysis

What is 1&1 AG Cyclically Adjusted FCF per Share?

1&1 AG WBO:DRI +0.85% 72 Cyclically Adjusted FCF per Share is €1.81 as of Mar. 2026. GuruFocus rates WBO:DRI with a GF Score™ of 72/100 and a GF Value™ of €17.34 (Modestly Overvalued). The stock has 4 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.

1&1 AG's adjusted free cash flow per share for the three months ended in Mar. 2026 was €0.313. 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 €1.81 for the trailing ten years ended in Mar. 2026.

During the past 12 months, 1&1 AG's average Cyclically Adjusted FCF Growth Rate was 30.40% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 2.90% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 3.70% 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 1&1 AG was 10.90% per year. The lowest was -2.50% per year. And the median was 5.15% per year.

As of today (2026-07-13), 1&1 AG's current stock price is €20.15. 1&1 AG's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was €1.81. 1&1 AG's Cyclically Adjusted Price-to-FCF of today is 11.13.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of 1&1 AG was 66.54. The lowest was 5.85. And the median was 15.69.


1&1 AG  (WBO:DRI) 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.

1&1 AG's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=20.15/1.81
=11.13

* 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 1&1 AG was 66.54. The lowest was 5.85. And the median was 15.69.


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.


1&1 AG Cyclically Adjusted FCF per Share Related Terms


1&1 AG Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for 1&1 AG'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.

1&1 AG Cyclically Adjusted FCF per Share Chart

1&1 AG 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 1.50 1.58 1.50 1.38 1.71

1&1 AG 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 1.36 1.41 1.74 1.71 1.81

WBO:DRI vs TMUS, VZ, T: Cyclically Adjusted FCF per Share Comparison

For the Telecom Services subindustry, 1&1 AG'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.


1&1 AG Cyclically Adjusted Price-to-FCF vs Telecommunication Services Industry

For the Telecommunication Services industry and Communication Services sector, 1&1 AG's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where 1&1 AG's Cyclically Adjusted Price-to-FCF falls into.


WBO:DRI
72GF Score
1&1 AG WBO:DRI
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

1&1 AG 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, 1&1 AG'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)
=0.313/131.2583*131.2583
=0.313

Current CPI (Mar. 2026) = 131.2583.

1&1 AG Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 1.245 100.717 1.623
201609 1.290 101.017 1.676
201612 0.928 101.217 1.203
201703 0.831 101.417 1.076
201706 2.095 102.117 2.693
201709 0.376 102.717 0.480
201712 0.476 102.617 0.609
201803 -0.173 102.917 -0.221
201806 0.395 104.017 0.498
201809 0.417 104.718 0.523
201812 0.152 104.217 0.191
201903 0.083 104.217 0.105
201906 0.268 105.718 0.333
201909 0.889 106.018 1.101
201912 0.776 105.818 0.963
202003 0.553 105.718 0.687
202006 0.465 106.618 0.572
202009 0.100 105.818 0.124
202012 0.261 105.518 0.325
202103 0.553 107.518 0.675
202106 0.449 108.486 0.543
202109 0.238 109.435 0.285
202112 0.994 110.384 1.182
202203 0.354 113.968 0.408
202206 0.717 115.760 0.813
202209 -0.533 118.818 -0.589
202212 -0.916 119.345 -1.007
202303 0.338 122.402 0.362
202306 -0.668 123.140 -0.712
202309 0.779 124.195 0.823
202312 -0.843 123.773 -0.894
202403 0.442 125.038 0.464
202406 -0.772 125.882 -0.805
202409 0.686 126.198 0.714
202412 -0.239 127.041 -0.247
202503 0.089 127.779 0.091
202506 0.539 128.412 0.551
202509 0.519 129.255 0.527
202512 -0.059 129.361 -0.060
202603 0.313 131.258 0.313

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 €1.81 mean?
1&1 AG (WBO:DRI) has a Cyclically Adjusted FCF per Share of €1.81 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 1&1 AG and its competitors.
Is 1&1 AG's Cyclically Adjusted FCF per Share too high?
1&1 AG's current Cyclically Adjusted FCF per Share is €1.81. Overall, 1&1 AG has a GF Score™ of 72/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does 1&1 AG's Cyclically Adjusted FCF per Share compare to TMUS and VZ?
1&1 AG's Cyclically Adjusted FCF per Share of €1.81 can be compared against companies in the Telecommunication 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 Telecommunication Services company?
A good Cyclically Adjusted FCF per Share depends on the Telecommunication 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 1&1 AG and its competitors. 1&1 AG's current Cyclically Adjusted FCF per Share is €1.81. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is 1&1 AG stock overvalued right now?
Based on GuruFocus' analysis, 1&1 AG (WBO:DRI) is currently considered Modestly Overvalued. The stock's GF Value™ is €17.34, compared to a current price of €20.15 — trading 16.2% above its estimated fair value. The current Cyclically Adjusted FCF per Share is €1.81. 1&1 AG's overall GF Score™ is 72/100 with 4 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 1&1 AG (WBO:DRI), the current Cyclically Adjusted FCF per Share is €1.81 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 1&1 AG (WBO:DRI) Overvalued in 2026?

Based on GuruFocus' analysis, 1&1 AG stock appears to be overvalued. The current stock price of €20.15 is trading 16.2% above its estimated GF Value™ of €17.34. GuruFocus considers 1&1 AG to be Modestly Overvalued.

Key valuation signals for WBO:DRI:

  • Cyclically Adjusted FCF per Share: €1.81
  • GF Value™: €17.34 vs. price of €20.15 (16.2% above fair value)
  • GF Score™: 72/100 with 4 warning signs

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


1&1 AG Business Description

Other Exchanges 0E6Y:UK1U1:Germany
Address Elgendorfer Strasse 57, Montabaur, DEU, 56410
1&1 AG is a network-independent telecommunications provider in Germany. The company has three business segments which include Access, 1&1 Mobile Network and 1&1 Versatel. 1&1' Access segment offers internet access products based on landline and mobile networks. The Group's chargeable mobile Internet and broadband products, including the related applications (such as home networks, online storage, telephony, smart home or IPTV) are grouped together in the Access segment. Majority revenue is from Access Segment.
72GF Score

Get the complete analysis for WBO:DRI

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

€20.15
Price
€17.34
GF Value