Shangri-La Development Bank (XNEP:SADBL) Cyclically Adjusted FCF per Share: NPR41.98 (As of Apr. 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.

XNEP:SADBL Shangri-La Development Bank Ltd XNEP:SADBL
89 GF Score
Price NPR407.00
GF Value NPR434.04
Valuation Fairly Valued
! 1 Warning Sign
View Full Analysis

What is Shangri-La Development Bank Cyclically Adjusted FCF per Share?

Shangri-La Development Bank XNEP:SADBL -0.49% 89 Cyclically Adjusted FCF per Share is NPR41.98 as of Apr. 2026. GuruFocus rates XNEP:SADBL with a GF Score™ of 89/100 and a GF Value™ of NPR434.04 (Fairly Valued). The stock has 1 warning sign 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.

Shangri-La Development Bank's adjusted free cash flow per share for the three months ended in Apr. 2026 was NPR-6.730. 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 NPR41.98 for the trailing ten years ended in Apr. 2026.

During the past 12 months, Shangri-La Development Bank's average Cyclically Adjusted FCF Growth Rate was -17.40% 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 (2026-08-26), Shangri-La Development Bank's current stock price is NPR407.00. Shangri-La Development Bank's Cyclically Adjusted FCF per Share for the quarter that ended in Apr. 2026 was NPR41.98. Shangri-La Development Bank's Cyclically Adjusted Price-to-FCF of today is 9.70.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Shangri-La Development Bank was 10.30. The lowest was 2.55. And the median was 7.22.


Shangri-La Development Bank  (XNEP:SADBL) 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.

Shangri-La Development Bank's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=407.00/41.98
=9.70

* 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 Shangri-La Development Bank was 10.30. The lowest was 2.55. And the median was 7.22.


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.


Shangri-La Development Bank Cyclically Adjusted FCF per Share Related Terms


Shangri-La Development Bank Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Shangri-La Development Bank'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.

Shangri-La Development Bank Cyclically Adjusted FCF per Share Chart

Shangri-La Development Bank Annual Data
Trend Jul16 Jul17 Jul18 Jul19 Jul20 Jul21 Jul22 Jul23 Jul24 Jul25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 0.00 64.25 50.73

Shangri-La Development Bank Quarterly Data
Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24 Jul24 Oct24 Jan25 Apr25 Jul25 Oct25 Jan26 Apr26
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 50.85 50.73 50.19 44.06 41.98

Shangri-La Development Bank Cyclically Adjusted FCF per Share Competitor Comparison

For the Banks - Regional subindustry, Shangri-La Development Bank'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.


Shangri-La Development Bank Cyclically Adjusted Price-to-FCF vs Banks Industry

For the Banks industry and Financial Services sector, Shangri-La Development Bank's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Shangri-La Development Bank's Cyclically Adjusted Price-to-FCF falls into.


XNEP:SADBL
89GF Score
Shangri-La Development Bank Ltd XNEP:SADBL
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Shangri-La Development Bank 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, Shangri-La Development Bank's adjusted Free Cash Flow per Share data for the three months ended in Apr. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Apr. 2026 (Change)*Current CPI (Apr. 2026)
=-6.73/333.0200*333.0200
=-6.730

Current CPI (Apr. 2026) = 333.0200.

Shangri-La Development Bank Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201607 0.000 240.628 0.000
201610 0.000 241.729 0.000
201701 0.000 242.839 0.000
201704 0.000 244.524 0.000
201707 0.000 244.786 0.000
201710 0.000 246.663 0.000
201801 0.000 247.867 0.000
201804 0.000 250.546 0.000
201807 0.000 252.006 0.000
201810 0.000 252.885 0.000
201901 0.000 251.712 0.000
201904 0.000 255.548 0.000
201907 0.000 256.571 0.000
201910 50.872 257.346 65.831
202001 0.000 257.971 0.000
202004 -27.252 256.389 -35.397
202007 25.257 259.101 32.463
202010 20.004 260.388 25.584
202101 3.063 261.582 3.900
202104 40.730 267.054 50.791
202107 0.045 273.003 0.055
202110 92.371 276.589 111.217
202201 -0.432 281.148 -0.512
202204 -0.346 289.109 -0.399
202207 0.000 296.276 0.000
202210 -65.574 298.012 -73.277
202301 87.820 299.170 97.757
202304 0.000 303.363 0.000
202307 0.000 305.691 0.000
202310 -67.372 307.671 -72.923
202401 8.405 308.417 9.075
202404 20.872 313.548 22.168
202407 33.801 314.540 35.787
202410 -41.687 315.664 -43.979
202501 16.665 317.671 17.470
202504 4.956 320.795 5.145
202507 10.390 323.048 10.711
202510 8.482 0.000
202601 -21.511 325.252 -22.025
202604 -6.730 333.020 -6.730

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 NPR41.98 mean?
Shangri-La Development Bank (XNEP:SADBL) has a Cyclically Adjusted FCF per Share of NPR41.98 as of Apr. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Shangri-La Development Bank and its competitors.
Is Shangri-La Development Bank's Cyclically Adjusted FCF per Share too high?
Shangri-La Development Bank's current Cyclically Adjusted FCF per Share is NPR41.98. Overall, Shangri-La Development Bank has a GF Score™ of 89/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Shangri-La Development Bank's Cyclically Adjusted FCF per Share compare to competitors?
Shangri-La Development Bank's Cyclically Adjusted FCF per Share of NPR41.98 can be compared against companies in the Banks 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 Banks company?
A good Cyclically Adjusted FCF per Share depends on the Banks 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 Shangri-La Development Bank and its competitors. Shangri-La Development Bank's current Cyclically Adjusted FCF per Share is NPR41.98. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Shangri-La Development Bank stock overvalued right now?
Based on GuruFocus' analysis, Shangri-La Development Bank (XNEP:SADBL) is currently considered Fairly Valued. The stock's GF Value™ is NPR434.04, compared to a current price of NPR407.00 — trading 6.2% below its estimated fair value. The current Cyclically Adjusted FCF per Share is NPR41.98. Shangri-La Development Bank's overall GF Score™ is 89/100 with 1 warning sign 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 Shangri-La Development Bank (XNEP:SADBL), the current Cyclically Adjusted FCF per Share is NPR41.98 as of Apr. 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 Shangri-La Development Bank (XNEP:SADBL) Overvalued in 2026?

Based on GuruFocus' analysis, Shangri-La Development Bank stock appears to be undervalued. The current stock price of NPR407.00 is trading 6.2% below its estimated GF Value™ of NPR434.04. GuruFocus considers Shangri-La Development Bank to be Fairly Valued.

Key valuation signals for XNEP:SADBL:

  • Cyclically Adjusted FCF per Share: NPR41.98
  • GF Value™: NPR434.04 vs. price of NPR407.00 (6.2% below fair value)
  • GF Score™: 89/100 with 1 warning sign

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


Shangri-La Development Bank Business Description

Address Baluwatar, Kathmandu, NPL, 44600
Shangri-La Development Bank Ltd provides banking products and services in Nepal. The bank is engaged in three operating segments which include core banking, treasury, digital banking. It generates a majority of its revenue from the core banking segment. The core banking segment generates the majority of revenue, providing deposit accounts and loans. The treasury segment manages liquidity and investments in government bonds and shares. The digital banking segment focuses on domestic and foreign remittance services for customers.
89GF Score

Get the complete analysis for XNEP:SADBL

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

NPR407.00
Price
NPR434.04
GF Value