Exsim Hospitality Bhd (XKLS:1287) Cyclically Adjusted FCF per Share: RM-0.07 (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.

XKLS:1287 Exsim Hospitality Bhd XKLS:1287
59 GF Score
Price RM0.42
GF Value RM2.44
Valuation Significantly Undervalued
! 3 Warning Signs
View Full Analysis

What is Exsim Hospitality Bhd Cyclically Adjusted FCF per Share?

Exsim Hospitality Bhd XKLS:1287 +1.22% 59 Cyclically Adjusted FCF per Share is RM-0.07 as of Mar. 2026. GuruFocus rates XKLS:1287 with a GF Score™ of 59/100 and a GF Value™ of RM2.44 (Significantly Undervalued). The stock has 3 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.

Exsim Hospitality Bhd's adjusted free cash flow per share for the three months ended in Mar. 2026 was RM-0.031. 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 RM-0.07 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.

As of today (2026-07-17), Exsim Hospitality Bhd's current stock price is RM0.415. Exsim Hospitality Bhd's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was RM-0.07. Exsim Hospitality Bhd's Cyclically Adjusted Price-to-FCF of today is .


Exsim Hospitality Bhd  (XKLS:1287) 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.


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.


Exsim Hospitality Bhd Cyclically Adjusted FCF per Share Related Terms


Exsim Hospitality Bhd Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Exsim Hospitality Bhd'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.

Exsim Hospitality Bhd Cyclically Adjusted FCF per Share Chart

Exsim Hospitality Bhd Annual Data
Trend Dec14 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24 Jun25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 0.00 0.00 -0.02

Exsim Hospitality Bhd 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 -0.01 -0.02 -0.03 -0.06 -0.07

Exsim Hospitality Bhd Cyclically Adjusted FCF per Share Competitor Comparison

For the Real Estate - Development subindustry, Exsim Hospitality Bhd'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.


Exsim Hospitality Bhd Cyclically Adjusted Price-to-FCF vs Real Estate Industry

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

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


XKLS:1287
59GF Score
Exsim Hospitality Bhd XKLS:1287
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Exsim Hospitality Bhd 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, Exsim Hospitality Bhd'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)
=-0.031/330.2130*330.2130
=-0.031

Current CPI (Mar. 2026) = 330.2130.

Exsim Hospitality Bhd Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.000 241.018 0.000
201609 0.000 241.428 0.000
201612 0.001 241.432 0.001
201703 0.001 243.801 0.001
201706 0.000 244.955 0.000
201709 0.000 246.819 0.000
201712 0.001 246.524 0.001
201803 0.000 249.554 0.000
201806 0.000 251.989 0.000
201809 -0.001 252.439 -0.001
201812 0.000 251.233 0.000
201903 0.000 254.202 0.000
201906 0.000 256.143 0.000
201909 0.000 256.759 0.000
201912 0.000 256.974 0.000
202003 0.000 258.115 0.000
202006 0.000 257.797 0.000
202009 0.000 260.280 0.000
202012 0.000 260.474 0.000
202103 0.000 264.877 0.000
202106 0.000 271.696 0.000
202109 0.000 274.310 0.000
202112 0.000 278.802 0.000
202203 0.000 287.504 0.000
202206 0.000 296.311 0.000
202209 0.000 296.808 0.000
202212 0.000 296.797 0.000
202303 0.000 301.836 0.000
202306 -0.001 305.109 -0.001
202309 -0.001 307.789 -0.001
202312 0.000 306.746 0.000
202403 -0.001 312.332 -0.001
202406 0.000 314.175 0.000
202409 0.000 315.301 0.000
202412 -0.003 315.605 -0.003
202503 -0.025 319.799 -0.026
202506 -0.018 322.561 -0.018
202509 -0.031 324.800 -0.032
202512 -0.107 324.054 -0.109
202603 -0.031 330.213 -0.031

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 RM-0.07 mean?
Exsim Hospitality Bhd (XKLS:1287) has a Cyclically Adjusted FCF per Share of RM-0.07 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 Exsim Hospitality Bhd and its competitors.
Is Exsim Hospitality Bhd's Cyclically Adjusted FCF per Share too high?
Exsim Hospitality Bhd's current Cyclically Adjusted FCF per Share is RM-0.07. Overall, Exsim Hospitality Bhd has a GF Score™ of 59/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Exsim Hospitality Bhd's Cyclically Adjusted FCF per Share compare to competitors?
Exsim Hospitality Bhd's Cyclically Adjusted FCF per Share of RM-0.07 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 Exsim Hospitality Bhd and its competitors. Exsim Hospitality Bhd's current Cyclically Adjusted FCF per Share is RM-0.07. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Exsim Hospitality Bhd stock overvalued right now?
Based on GuruFocus' analysis, Exsim Hospitality Bhd (XKLS:1287) is currently considered Significantly Undervalued. The stock's GF Value™ is RM2.44, compared to a current price of RM0.42 — trading 83% below its estimated fair value. The current Cyclically Adjusted FCF per Share is RM-0.07. Exsim Hospitality Bhd's overall GF Score™ is 59/100 with 3 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 Exsim Hospitality Bhd (XKLS:1287), the current Cyclically Adjusted FCF per Share is RM-0.07 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 Exsim Hospitality Bhd (XKLS:1287) Overvalued in 2026?

Based on GuruFocus' analysis, Exsim Hospitality Bhd stock appears to be undervalued. The current stock price of RM0.42 is trading 83% below its estimated GF Value™ of RM2.44. GuruFocus considers Exsim Hospitality Bhd to be Significantly Undervalued.

Key valuation signals for XKLS:1287:

  • Cyclically Adjusted FCF per Share: RM-0.07
  • GF Value™: RM2.44 vs. price of RM0.42 (83% below fair value)
  • GF Score™: 59/100 with 3 warning signs

No single metric tells the full story. See the XKLS:1287 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Exsim Hospitality Bhd Business Description

Address No. 357, Jalan Kelang Lama, Old Klang Road, D-35-01, Level 35, EXSIM Tower, Millerz Square, Megan Legas, Wilayah Persekutuan, Kuala Lumpur, MYS, 58000
Exsim Hospitality Bhd is principally engaged in the business of investment holding. Through its subsidiary, it owns and operates the Corus Paradise Resort Hotel in Port Dickson, Negeri Sembilan, Malaysia. The Group is organised into four main reportable segments as follows: (a) Own and Operate Hotel operations. (b) Hospitality Operator: Provision of short-term accommodation, property management and acquisition and leasing services. (c) Fit-out: Provision of interior design, renovation and fit-out services for hospitality assets. (d) Investment Holding: Comprises mainly investment, dormant and inactive subsidiaries. The majority of revenue is generated from the Fit-out segment.
59GF Score

Get the complete analysis for XKLS:1287

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

RM0.42
Price
RM2.44
GF Value