Amadeus Fire AG (XSWX:AAD) Cyclically Adjusted FCF per Share: CHF7.64 (As of Mar. 2026)


XSWX:AAD Amadeus Fire AG XSWX:AAD
61 GF Score
Price CHF19.48
GF Value CHF64.99
! 7 Warning Signs
View Full Analysis

What is Amadeus Fire AG Cyclically Adjusted FCF per Share?

Amadeus Fire AG XSWX:AAD 61 Cyclically Adjusted FCF per Share is CHF7.64 as of Mar. 2026. GuruFocus rates XSWX:AAD with a GF Score™ of 61/100 and a GF Value™ of CHF64.99. The stock has 7 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.

Amadeus Fire AG's adjusted free cash flow per share for the three months ended in Mar. 2026 was CHF0.042. 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 CHF7.64 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Amadeus Fire AG's average Cyclically Adjusted FCF Growth Rate was 0.90% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 7.90% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 15.30% 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 Amadeus Fire AG was 22.70% per year. The lowest was 7.50% per year. And the median was 15.20% per year.

As of today (2026-06-29), Amadeus Fire AG's current stock price is CHF19.48. Amadeus Fire AG's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was CHF7.64. Amadeus Fire AG's Cyclically Adjusted Price-to-FCF of today is 2.55.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Amadeus Fire AG was 39.95. The lowest was 2.37. And the median was 23.54.


Amadeus Fire AG  (XSWX:AAD) 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.

Amadeus Fire AG's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=19.48/7.64
=2.55

* 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 Amadeus Fire AG was 39.95. The lowest was 2.37. And the median was 23.54.


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.


Amadeus Fire AG Cyclically Adjusted FCF per Share Related Terms


Amadeus Fire AG Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Amadeus Fire AG'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.

Amadeus Fire AG Cyclically Adjusted FCF per Share Chart

Amadeus Fire AG 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 4.01 8.02 0.00 0.00 0.00

Amadeus Fire AG 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 0.00 0.00 0.00 0.00 7.64

XSWX:AAD vs KFY, RHI, TNET: Cyclically Adjusted FCF per Share Comparison

For the Staffing & Employment Services subindustry, Amadeus Fire AG'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.


Amadeus Fire AG Cyclically Adjusted Price-to-FCF vs Business Services Industry

For the Business Services industry and Industrials sector, Amadeus Fire AG's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Amadeus Fire AG's Cyclically Adjusted Price-to-FCF falls into.


XSWX:AAD
61GF Score
Amadeus Fire AG XSWX:AAD
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Amadeus Fire AG 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, Amadeus Fire AG'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)
=0.042/131.2583*131.2583
=0.042

Current CPI (Mar. 2026) = 131.2583.

Amadeus Fire AG Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.707 100.717 0.921
201609 1.730 101.017 2.248
201612 0.993 101.217 1.288
201703 0.879 101.417 1.138
201706 1.138 102.117 1.463
201709 1.804 102.717 2.305
201712 1.218 102.617 1.558
201803 0.561 102.917 0.715
201806 1.072 104.017 1.353
201809 2.499 104.718 3.132
201812 0.926 104.217 1.166
201903 0.711 104.217 0.895
201906 1.505 105.718 1.869
201909 2.697 106.018 3.339
201912 1.812 105.818 2.248
202003 0.391 105.718 0.485
202006 3.743 106.618 4.608
202009 0.370 105.818 0.459
202012 2.289 105.518 2.847
202103 2.667 107.518 3.256
202106 3.123 108.486 3.779
202109 3.948 109.435 4.735
202112 3.192 110.384 3.796
202203 1.853 113.968 2.134
202206 2.881 115.760 3.267
202209 4.348 118.818 4.803
202212 4.282 119.345 4.709
202303 2.987 122.402 3.203
202306 2.831 123.140 3.018
202309 4.174 124.195 4.411
202312 2.674 123.773 2.836
202403 1.961 125.038 2.059
202406 2.930 125.882 3.055
202409 1.493 126.198 1.553
202412 1.750 127.041 1.808
202503 0.360 127.779 0.370
202506 -0.145 128.412 -0.148
202509 1.344 129.255 1.365
202512 1.522 129.361 1.544
202603 0.042 131.258 0.042

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 CHF7.64 mean?
Amadeus Fire AG (XSWX:AAD) has a Cyclically Adjusted FCF per Share of CHF7.64 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 Amadeus Fire AG and its competitors.
Is Amadeus Fire AG's Cyclically Adjusted FCF per Share too high?
Amadeus Fire AG's current Cyclically Adjusted FCF per Share is CHF7.64. Overall, Amadeus Fire AG has a GF Score™ of 61/100, reflecting its overall financial health beyond just this single metric.
How does Amadeus Fire AG's Cyclically Adjusted FCF per Share compare to KFY and RHI?
Amadeus Fire AG's Cyclically Adjusted FCF per Share of CHF7.64 can be compared against companies in the Business Services 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 Business Services company?
A good Cyclically Adjusted FCF per Share depends on the Business Services 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 Amadeus Fire AG and its competitors. Amadeus Fire AG's current Cyclically Adjusted FCF per Share is CHF7.64. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Amadeus Fire AG stock overvalued right now?
Amadeus Fire AG (XSWX:AAD) has a current Cyclically Adjusted FCF per Share of CHF7.64. The stock's GF Value™ is CHF64.99, compared to a current price of CHF19.48 — trading 70% below its estimated fair value. The current Cyclically Adjusted FCF per Share is CHF7.64. Amadeus Fire AG's overall GF Score™ is 61/100 with 7 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 Amadeus Fire AG (XSWX:AAD), the current Cyclically Adjusted FCF per Share is CHF7.64 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 Amadeus Fire AG (XSWX:AAD) Overvalued in 2026?

Based on GuruFocus' analysis, Amadeus Fire AG stock appears to be undervalued. The current stock price of CHF19.48 is trading 70% below its estimated GF Value™ of CHF64.99.

Key valuation signals for XSWX:AAD:

  • Cyclically Adjusted FCF per Share: CHF7.64
  • GF Value™: CHF64.99 vs. price of CHF19.48 (70% below fair value)
  • GF Score™: 61/100 with 7 warning signs

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


Amadeus Fire AG Business Description

Address Hanauer Landstrasse 160, Frankfurt am Main, DEU, 60314
Amadeus Fire AG is engaged in providing specialized staffing services for business professionals and executives. The business functions in Germany with two professional segments: Personnel services (Temporary Staffing, Permanent Placement, Interim Project Management), and Training. It provides services for international groups, medium-sized companies, and start-ups in the commercial and Information Technology sectors. Amadeus derives the majority of its revenue from the Personnel services segment.
61GF Score

Get the complete analysis for XSWX:AAD

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

CHF19.48
Price
CHF64.99
GF Value