Paradise Co (XKRX:034230) Cyclically Adjusted FCF per Share: ₩-986.09 (As of Jun. 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.

XKRX:034230 Paradise Co Ltd XKRX:034230
80 GF Score
Price ₩9,840.00
GF Value ₩17,104.87
Valuation Possible Value Trap
! 5 Warning Signs
View Full Analysis

What is Paradise Co Cyclically Adjusted FCF per Share?

Paradise Co XKRX:034230 -0.20% 80 Cyclically Adjusted FCF per Share is ₩-986.09 as of Jun. 2026. GuruFocus rates XKRX:034230 with a GF Score™ of 80/100 and a GF Value™ of ₩17,104.87 (Possible Value Trap). The stock has 5 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.

Paradise Co's adjusted free cash flow per share for the three months ended in Jun. 2026 was ₩308.181. 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 ₩-986.09 for the trailing ten years ended in Jun. 2026.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 15.60% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 2.60% 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 Paradise Co was 15.60% per year. The lowest was -41.90% per year. And the median was -12.40% per year.

As of today (2026-09-11), Paradise Co's current stock price is ₩9840.00. Paradise Co's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was ₩-986.09. Paradise Co's Cyclically Adjusted Price-to-FCF of today is .


Paradise Co  (XKRX:034230) 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.


Paradise Co Cyclically Adjusted FCF per Share Related Terms


Paradise Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Paradise Co'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.

Paradise Co Cyclically Adjusted FCF per Share Chart

Paradise Co 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 -1,285.29 -1,451.08 -1,461.52 -1,418.31 -871.08

Paradise Co Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 -1,012.91 -923.30 -871.08 -1,035.70 -986.09

XKRX:034230 vs LVS, MGM, WYNN: Cyclically Adjusted FCF per Share Comparison

For the Resorts & Casinos subindustry, Paradise Co'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.


Paradise Co Cyclically Adjusted Price-to-FCF vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Paradise Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


XKRX:034230
80GF Score
Paradise Co Ltd XKRX:034230
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Paradise Co 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, Paradise Co's adjusted Free Cash Flow per Share data for the three months ended in Jun. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=308.181/126.4904*126.4904
=308.181

Current CPI (Jun. 2026) = 126.4904.

Paradise Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 -1,875.064 101.461 -2,337.619
201612 -1,289.262 101.561 -1,605.723
201703 -963.220 102.851 -1,184.612
201706 -1,765.359 102.611 -2,176.183
201709 -319.671 103.491 -390.715
201712 -1,096.004 102.991 -1,346.081
201803 -676.264 104.101 -821.712
201806 -729.945 104.130 -886.687
201809 -272.508 105.651 -326.261
201812 -240.107 104.351 -291.050
201903 -409.889 104.491 -496.187
201906 308.971 104.881 372.631
201909 426.020 105.200 512.237
201912 601.521 105.121 723.798
202003 -391.681 105.354 -470.260
202006 -433.050 105.112 -521.128
202009 -157.285 106.198 -187.340
202012 -904.394 105.765 -1,081.612
202103 -194.745 107.357 -229.452
202106 -377.672 107.579 -444.065
202109 -413.834 108.759 -481.302
202112 381.929 109.676 440.481
202203 -288.681 111.848 -326.473
202206 -228.884 114.072 -253.801
202209 535.058 114.715 589.980
202212 210.405 115.179 231.068
202303 238.359 116.507 258.783
202306 1,009.606 117.182 1,089.804
202309 897.745 118.964 954.545
202312 257.215 118.837 273.780
202403 421.442 120.123 443.781
202406 680.351 120.007 717.105
202409 -92.559 120.861 -96.870
202412 545.040 121.135 569.135
202503 291.777 122.590 301.060
202506 456.944 122.611 471.401
202509 156.737 123.402 160.660
202512 594.674 123.939 606.914
202603 -2,902.015 125.236 -2,931.082
202606 308.181 126.490 308.181

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 ₩-986.09 mean?
Paradise Co (XKRX:034230) has a Cyclically Adjusted FCF per Share of ₩-986.09 as of Jun. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Paradise Co and its competitors.
Is Paradise Co's Cyclically Adjusted FCF per Share too high?
Paradise Co's current Cyclically Adjusted FCF per Share is ₩-986.09. Overall, Paradise Co has a GF Score™ of 80/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Paradise Co's Cyclically Adjusted FCF per Share compare to LVS and MGM?
Paradise Co's Cyclically Adjusted FCF per Share of ₩-986.09 can be compared against companies in the Travel & Leisure 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 Travel & Leisure company?
A good Cyclically Adjusted FCF per Share depends on the Travel & Leisure 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 Paradise Co and its competitors. Paradise Co's current Cyclically Adjusted FCF per Share is ₩-986.09. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Paradise Co stock overvalued right now?
Based on GuruFocus' analysis, Paradise Co (XKRX:034230) is currently considered Possible Value Trap. The stock's GF Value™ is ₩17,104.87, compared to a current price of ₩9,840.00 — trading 42.5% below its estimated fair value. The current Cyclically Adjusted FCF per Share is ₩-986.09. Paradise Co's overall GF Score™ is 80/100 with 5 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 Paradise Co (XKRX:034230), the current Cyclically Adjusted FCF per Share is ₩-986.09 as of Jun. 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 Paradise Co (XKRX:034230) Overvalued in 2026?

Based on GuruFocus' analysis, Paradise Co stock appears to be undervalued. The current stock price of ₩9,840.00 is trading 42.5% below its estimated GF Value™ of ₩17,104.87. GuruFocus considers Paradise Co to be Possible Value Trap.

Key valuation signals for XKRX:034230:

  • Cyclically Adjusted FCF per Share: ₩-986.09
  • GF Value™: ₩17,104.87 vs. price of ₩9,840.00 (42.5% below fair value)
  • GF Score™: 80/100 with 5 warning signs

No single metric tells the full story. See the XKRX:034230 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Paradise Co Business Description

Address 268, Dongho-ro, Jung-gu, Seoul, KOR
Paradise Co Ltd operates in the tourism industry. It is involved in the businesses of Casino, Hotel, Integrated Resorts, Travel and Leisure and Construction business. Casino business comprises operating casinos located in Walkerhill, Busan, Incheon, Jeju Grand, and Jeju Lotte. Travel and leisure business offers travel products with themes and corporate incentives as well as business services for corporate customers, a spa of hot spring water and caravan camping and refrigerated transportation of wine from wineries. The firm's construction business includes construction and construction management information systems.
80GF Score

Get the complete analysis for XKRX:034230

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

₩9,840.00
Price
₩17,104.87
GF Value