Pavilion Real Estate Investment Trust (XKLS:5212) Cyclically Adjusted FCF per Share: RM0.13 (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:5212 Pavilion Real Estate Investment Trust XKLS:5212
79 GF Score
Price RM1.77
GF Value RM1.59
Valuation Modestly Overvalued
! 8 Warning Signs
View Full Analysis

What is Pavilion Real Estate Investment Trust Cyclically Adjusted FCF per Share?

Pavilion Real Estate Investment Trust XKLS:5212 79 Cyclically Adjusted FCF per Share is RM0.13 as of Mar. 2026. GuruFocus rates XKLS:5212 with a GF Score™ of 79/100 and a GF Value™ of RM1.59 (Modestly 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.

Pavilion Real Estate Investment Trust's adjusted free cash flow per share for the three months ended in Mar. 2026 was RM0.028. 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 RM0.13 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Pavilion Real Estate Investment Trust's average Cyclically Adjusted FCF Growth Rate was 8.30% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 5.70% 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 Pavilion Real Estate Investment Trust was 6.30% per year. The lowest was 5.70% per year. And the median was 6.00% per year.

As of today (2026-07-17), Pavilion Real Estate Investment Trust's current stock price is RM1.77. Pavilion Real Estate Investment Trust's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was RM0.13. Pavilion Real Estate Investment Trust's Cyclically Adjusted Price-to-FCF of today is 13.62.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Pavilion Real Estate Investment Trust was 16.00. The lowest was 9.83. And the median was 12.25.


Pavilion Real Estate Investment Trust  (XKLS:5212) 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.

Pavilion Real Estate Investment Trust's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=1.77/0.13
=13.62

* 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 Pavilion Real Estate Investment Trust was 16.00. The lowest was 9.83. And the median was 12.25.


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.


Pavilion Real Estate Investment Trust Cyclically Adjusted FCF per Share Related Terms


Pavilion Real Estate Investment Trust Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Pavilion Real Estate Investment Trust'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.

Pavilion Real Estate Investment Trust Cyclically Adjusted FCF per Share Chart

Pavilion Real Estate Investment Trust 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 0.10 0.11 0.12 0.12 0.13

Pavilion Real Estate Investment Trust 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 0.12 0.13 0.12 0.13 0.13

XKLS:5212 vs SPG, O, KIM: Cyclically Adjusted FCF per Share Comparison

For the REIT - Retail subindustry, Pavilion Real Estate Investment Trust'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.


Pavilion Real Estate Investment Trust Cyclically Adjusted Price-to-FCF vs REITs Industry

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

* The bar in red indicates where Pavilion Real Estate Investment Trust's Cyclically Adjusted Price-to-FCF falls into.


XKLS:5212
79GF Score
Pavilion Real Estate Investment Trust XKLS:5212
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Pavilion Real Estate Investment Trust 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, Pavilion Real Estate Investment Trust'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)
=0.028/330.2130*330.2130
=0.028

Current CPI (Mar. 2026) = 330.2130.

Pavilion Real Estate Investment Trust Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.039 241.018 0.053
201609 0.025 241.428 0.034
201612 0.028 241.432 0.038
201703 0.019 243.801 0.026
201706 0.024 244.955 0.032
201709 0.025 246.819 0.033
201712 0.029 246.524 0.039
201803 0.022 249.554 0.029
201806 0.011 251.989 0.014
201809 0.030 252.439 0.039
201812 0.029 251.233 0.038
201903 0.030 254.202 0.039
201906 0.026 256.143 0.034
201909 0.033 256.759 0.042
201912 0.027 256.974 0.035
202003 0.023 258.115 0.029
202006 0.004 257.797 0.005
202009 0.043 260.280 0.055
202012 0.011 260.474 0.014
202103 0.018 264.877 0.022
202106 0.018 271.696 0.022
202109 0.010 274.310 0.012
202112 0.018 278.802 0.021
202203 0.029 287.504 0.033
202206 0.026 296.311 0.029
202209 0.033 296.808 0.037
202212 0.030 296.797 0.033
202303 0.033 301.836 0.036
202306 0.036 305.109 0.039
202309 0.028 307.789 0.030
202312 0.040 306.746 0.043
202403 0.030 312.332 0.032
202406 0.032 314.175 0.034
202409 0.037 315.301 0.039
202412 0.039 315.605 0.041
202503 0.032 319.799 0.033
202506 0.048 322.561 0.049
202509 -0.074 324.800 -0.075
202512 0.141 324.054 0.144
202603 0.028 330.213 0.028

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 RM0.13 mean?
Pavilion Real Estate Investment Trust (XKLS:5212) has a Cyclically Adjusted FCF per Share of RM0.13 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 Pavilion Real Estate Investment Trust and its competitors.
Is Pavilion Real Estate Investment Trust's Cyclically Adjusted FCF per Share too high?
Pavilion Real Estate Investment Trust's current Cyclically Adjusted FCF per Share is RM0.13. Overall, Pavilion Real Estate Investment Trust has a GF Score™ of 79/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Pavilion Real Estate Investment Trust's Cyclically Adjusted FCF per Share compare to SPG and O?
Pavilion Real Estate Investment Trust's Cyclically Adjusted FCF per Share of RM0.13 can be compared against companies in the REITs 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 REITs company?
A good Cyclically Adjusted FCF per Share depends on the REITs 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 Pavilion Real Estate Investment Trust and its competitors. Pavilion Real Estate Investment Trust's current Cyclically Adjusted FCF per Share is RM0.13. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Pavilion Real Estate Investment Trust stock overvalued right now?
Based on GuruFocus' analysis, Pavilion Real Estate Investment Trust (XKLS:5212) is currently considered Modestly Overvalued. The stock's GF Value™ is RM1.59, compared to a current price of RM1.77 — trading 11.3% above its estimated fair value. The current Cyclically Adjusted FCF per Share is RM0.13. Pavilion Real Estate Investment Trust's overall GF Score™ is 79/100 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 Pavilion Real Estate Investment Trust (XKLS:5212), the current Cyclically Adjusted FCF per Share is RM0.13 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 Pavilion Real Estate Investment Trust (XKLS:5212) Overvalued in 2026?

Based on GuruFocus' analysis, Pavilion Real Estate Investment Trust stock appears to be overvalued. The current stock price of RM1.77 is trading 11.3% above its estimated GF Value™ of RM1.59. GuruFocus considers Pavilion Real Estate Investment Trust to be Modestly Overvalued.

Key valuation signals for XKLS:5212:

  • Cyclically Adjusted FCF per Share: RM0.13
  • GF Value™: RM1.59 vs. price of RM1.77 (11.3% above fair value)
  • GF Score™: 79/100 with 8 warning signs

No single metric tells the full story. See the XKLS:5212 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Pavilion Real Estate Investment Trust Business Description

Industry Real EstateREITs
Address 168, Jalan Bukit Bintang, Level 10, Lot 10.00.00, Pavilion Kuala Lumpur, Kuala Lumpur, MYS, 55100
Pavilion Real Estate Investment Trust is a REIT established with the principal investment policy of investing, directly and indirectly, in a diversified portfolio of income-producing real estate used predominantly for retail purposes in Malaysia and other countries within the Asia-Pacific region, as well as real estate-related assets. The primary objective is to provide unitholders with regular and stable distributions and achieve long-term growth in net asset value per unit, while maintaining an appropriate capital structure. The company has three reportable segments: Retail, Office, and Hotel. The Retail segment generates the maximum revenue.
79GF Score

Get the complete analysis for XKLS:5212

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

RM1.77
Price
RM1.59
GF Value