Fable Media Group AB (XSAT:FABLE) Cyclically Adjusted FCF per Share: kr-4.97 (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.

XSAT:FABLE Fable Media Group AB XSAT:FABLE
66 GF Score
Price kr6.10
GF Value kr4.33
Valuation Significantly Overvalued
! 6 Warning Signs
View Full Analysis

What is Fable Media Group AB Cyclically Adjusted FCF per Share?

Fable Media Group AB XSAT:FABLE +1.67% 66 Cyclically Adjusted FCF per Share is kr-4.97 as of Mar. 2026. GuruFocus rates XSAT:FABLE with a GF Score™ of 66/100 and a GF Value™ of kr4.33 (Significantly Overvalued). The stock has 6 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.

Fable Media Group AB's adjusted free cash flow per share for the three months ended in Mar. 2026 was kr0.214. 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 kr-4.97 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 (2026-07-15), Fable Media Group AB's current stock price is kr6.10. Fable Media Group AB's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was kr-4.97. Fable Media Group AB's Cyclically Adjusted Price-to-FCF of today is .


Fable Media Group AB  (XSAT:FABLE) 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.


Fable Media Group AB Cyclically Adjusted FCF per Share Related Terms


Fable Media Group AB Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Fable Media Group AB'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.

Fable Media Group AB Cyclically Adjusted FCF per Share Chart

Fable Media Group AB 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 0.00 0.00 -8.86 -8.70 -7.43

Fable Media Group AB 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 -8.29 -8.26 -7.93 -7.43 -4.97

XSAT:FABLE vs FLUT, DKNG, SGHC: Cyclically Adjusted FCF per Share Comparison

For the Gambling subindustry, Fable Media Group AB'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.


Fable Media Group AB Cyclically Adjusted Price-to-FCF vs Travel & Leisure Industry

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

* The bar in red indicates where Fable Media Group AB's Cyclically Adjusted Price-to-FCF falls into.


XSAT:FABLE
66GF Score
Fable Media Group AB XSAT:FABLE
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Fable Media Group AB 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, Fable Media Group AB'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)
=0.214/133.5600*133.5600
=0.214

Current CPI (Mar. 2026) = 133.5600.

Fable Media Group AB Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.023 101.019 0.030
201609 1.636 101.138 2.160
201612 -4.153 102.022 -5.437
201703 -15.658 102.022 -20.498
201706 -8.411 102.752 -10.933
201709 -4.768 103.279 -6.166
201712 -13.143 103.793 -16.912
201803 2.985 103.962 3.835
201806 0.871 104.875 1.109
201809 1.306 105.679 1.651
201812 -5.288 105.912 -6.668
201903 1.408 105.886 1.776
201906 -9.347 106.742 -11.695
201909 3.171 107.214 3.950
201912 3.292 107.766 4.080
202003 -3.465 106.563 -4.343
202006 -0.032 107.498 -0.040
202009 1.011 107.635 1.255
202012 0.484 108.296 0.597
202103 3.854 108.360 4.750
202106 0.220 108.928 0.270
202109 -0.486 110.338 -0.588
202112 0.074 112.486 0.088
202203 3.304 114.825 3.843
202206 0.166 118.384 0.187
202209 0.202 122.296 0.221
202212 0.255 126.365 0.270
202303 0.240 127.042 0.252
202306 0.403 129.407 0.416
202309 0.190 130.224 0.195
202312 0.338 131.912 0.342
202403 0.374 132.205 0.378
202406 0.447 132.716 0.450
202409 0.396 132.304 0.400
202412 0.312 132.987 0.313
202503 0.135 132.825 0.136
202506 0.146 133.699 0.146
202509 0.463 133.480 0.463
202512 -0.167 133.390 -0.167
202603 0.214 133.560 0.214

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 kr-4.97 mean?
Fable Media Group AB (XSAT:FABLE) has a Cyclically Adjusted FCF per Share of kr-4.97 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 Fable Media Group AB and its competitors.
Is Fable Media Group AB's Cyclically Adjusted FCF per Share too high?
Fable Media Group AB's current Cyclically Adjusted FCF per Share is kr-4.97. Overall, Fable Media Group AB has a GF Score™ of 66/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Fable Media Group AB's Cyclically Adjusted FCF per Share compare to FLUT and DKNG?
Fable Media Group AB's Cyclically Adjusted FCF per Share of kr-4.97 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 Fable Media Group AB and its competitors. Fable Media Group AB's current Cyclically Adjusted FCF per Share is kr-4.97. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Fable Media Group AB stock overvalued right now?
Based on GuruFocus' analysis, Fable Media Group AB (XSAT:FABLE) is currently considered Significantly Overvalued. The stock's GF Value™ is kr4.33, compared to a current price of kr6.10 — trading 40.9% above its estimated fair value. The current Cyclically Adjusted FCF per Share is kr-4.97. Fable Media Group AB's overall GF Score™ is 66/100 with 6 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 Fable Media Group AB (XSAT:FABLE), the current Cyclically Adjusted FCF per Share is kr-4.97 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 Fable Media Group AB (XSAT:FABLE) Overvalued in 2026?

Based on GuruFocus' analysis, Fable Media Group AB stock appears to be overvalued. The current stock price of kr6.10 is trading 40.9% above its estimated GF Value™ of kr4.33. GuruFocus considers Fable Media Group AB to be Significantly Overvalued.

Key valuation signals for XSAT:FABLE:

  • Cyclically Adjusted FCF per Share: kr-4.97
  • GF Value™: kr4.33 vs. price of kr6.10 (40.9% above fair value)
  • GF Score™: 66/100 with 6 warning signs

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


Fable Media Group AB Business Description

Address Box 7066, Stockholm, SWE, 103 86
Fable Media Group AB invests in and develops services within lead generation, also known as affiliate marketing or performance-based marketing. The group is also engaged in promoting online sports betting operators.
66GF Score

Get the complete analysis for XSAT:FABLE

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

kr6.10
Price
kr4.33
GF Value