HORNBACH Holding AG and Co KGaA (XSWX:HBH) Cyclically Adjusted FCF per Share: CHF8.31 (As of May. 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.

XSWX:HBH HORNBACH Holding AG and Co KGaA XSWX:HBH
72 GF Score
Price CHF72.60
GF Value CHF78.95
! 3 Warning Signs
View Full Analysis

What is HORNBACH Holding AG and Co KGaA Cyclically Adjusted FCF per Share?

HORNBACH Holding AG and Co KGaA XSWX:HBH 72 Cyclically Adjusted FCF per Share is CHF8.31 as of May. 2026. GuruFocus rates XSWX:HBH with a GF Score™ of 72/100 and a GF Value™ of CHF78.95. The stock has 3 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.

HORNBACH Holding AG and Co KGaA's adjusted free cash flow per share for the three months ended in May. 2026 was CHF8.755. 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 CHF8.31 for the trailing ten years ended in May. 2026.

During the past 12 months, HORNBACH Holding AG and Co KGaA's average Cyclically Adjusted FCF Growth Rate was 19.60% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 16.30% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 27.90% 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 HORNBACH Holding AG and Co KGaA was 46.30% per year. The lowest was 16.30% per year. And the median was 32.80% per year.

As of today (2026-07-16), HORNBACH Holding AG and Co KGaA's current stock price is CHF72.60. HORNBACH Holding AG and Co KGaA's Cyclically Adjusted FCF per Share for the quarter that ended in May. 2026 was CHF8.31. HORNBACH Holding AG and Co KGaA's Cyclically Adjusted Price-to-FCF of today is 8.74.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of HORNBACH Holding AG and Co KGaA was 40.71. The lowest was 8.34. And the median was 18.40.


HORNBACH Holding AG and Co KGaA  (XSWX:HBH) 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.

HORNBACH Holding AG and Co KGaA's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=72.60/8.31
=8.74

* 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 HORNBACH Holding AG and Co KGaA was 40.71. The lowest was 8.34. And the median was 18.40.


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.


HORNBACH Holding AG and Co KGaA Cyclically Adjusted FCF per Share Related Terms


HORNBACH Holding AG and Co KGaA Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for HORNBACH Holding AG and Co KGaA'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.

HORNBACH Holding AG and Co KGaA Cyclically Adjusted FCF per Share Chart

HORNBACH Holding AG and Co KGaA Annual Data
Trend Feb17 Feb18 Feb19 Feb20 Feb21 Feb22 Feb23 Feb24 Feb25 Feb26
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 1.73 3.82 0.00 0.00 7.70

HORNBACH Holding AG and Co KGaA Quarterly Data
Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 Nov24 Feb25 May25 Aug25 Nov25 Feb26 May26
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 7.70 8.31

XSWX:HBH vs HD, LOW, FND: Cyclically Adjusted FCF per Share Comparison

For the Home Improvement Retail subindustry, HORNBACH Holding AG and Co KGaA'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.


HORNBACH Holding AG and Co KGaA Cyclically Adjusted Price-to-FCF vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, HORNBACH Holding AG and Co KGaA's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where HORNBACH Holding AG and Co KGaA's Cyclically Adjusted Price-to-FCF falls into.


XSWX:HBH
72GF Score
HORNBACH Holding AG and Co KGaA XSWX:HBH
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

HORNBACH Holding AG and Co KGaA 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, HORNBACH Holding AG and Co KGaA's adjusted Free Cash Flow per Share data for the three months ended in May. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of May. 2026 (Change)*Current CPI (May. 2026)
=8.755/131.7855*131.7855
=8.755

Current CPI (May. 2026) = 131.7855.

HORNBACH Holding AG and Co KGaA Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201608 2.919 101.017 3.808
201611 -1.221 100.517 -1.601
201702 -6.397 101.217 -8.329
201705 6.777 101.817 8.772
201708 -0.071 102.617 -0.091
201711 -0.565 102.117 -0.729
201802 -4.076 102.317 -5.250
201805 4.843 103.917 6.142
201808 -3.843 104.517 -4.846
201811 -0.064 104.217 -0.081
201902 -10.865 103.817 -13.792
201905 6.635 105.418 8.295
201908 9.791 106.018 12.171
201911 0.343 105.318 0.429
202002 -3.292 105.618 -4.108
202005 23.756 106.018 29.530
202008 5.781 106.018 7.186
202011 2.016 105.018 2.530
202102 -19.185 107.018 -23.625
202105 12.563 108.170 15.306
202108 6.322 109.118 7.635
202111 -0.547 110.173 -0.654
202202 -6.723 111.754 -7.928
202205 7.981 115.760 9.086
202208 0.946 116.709 1.068
202211 -1.176 119.872 -1.293
202302 6.343 121.454 6.883
202305 -1.252 122.824 -1.343
202308 3.082 123.878 3.279
202311 4.778 123.668 5.092
202402 10.339 124.511 10.943
202405 2.141 125.776 2.243
202408 6.376 126.198 6.658
202411 2.042 126.409 2.129
202502 -2.495 127.358 -2.582
202505 8.448 128.412 8.670
202508 1.210 128.939 1.237
202511 -1.522 129.361 -1.551
202602 0.882 129.782 0.896
202605 8.755 131.786 8.755

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 CHF8.31 mean?
HORNBACH Holding AG and Co KGaA (XSWX:HBH) has a Cyclically Adjusted FCF per Share of CHF8.31 as of May. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on HORNBACH Holding AG and Co KGaA and its competitors.
Is HORNBACH Holding AG and Co KGaA's Cyclically Adjusted FCF per Share too high?
HORNBACH Holding AG and Co KGaA's current Cyclically Adjusted FCF per Share is CHF8.31. Overall, HORNBACH Holding AG and Co KGaA has a GF Score™ of 72/100, reflecting its overall financial health beyond just this single metric.
How does HORNBACH Holding AG and Co KGaA's Cyclically Adjusted FCF per Share compare to HD and LOW?
HORNBACH Holding AG and Co KGaA's Cyclically Adjusted FCF per Share of CHF8.31 can be compared against companies in the Retail - Cyclical 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 Retail - Cyclical company?
A good Cyclically Adjusted FCF per Share depends on the Retail - Cyclical 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 HORNBACH Holding AG and Co KGaA and its competitors. HORNBACH Holding AG and Co KGaA's current Cyclically Adjusted FCF per Share is CHF8.31. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is HORNBACH Holding AG and Co KGaA stock overvalued right now?
HORNBACH Holding AG and Co KGaA (XSWX:HBH) has a current Cyclically Adjusted FCF per Share of CHF8.31. The stock's GF Value™ is CHF78.95, compared to a current price of CHF72.60 — trading 8% below its estimated fair value. The current Cyclically Adjusted FCF per Share is CHF8.31. HORNBACH Holding AG and Co KGaA's overall GF Score™ is 72/100 with 3 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 HORNBACH Holding AG and Co KGaA (XSWX:HBH), the current Cyclically Adjusted FCF per Share is CHF8.31 as of May. 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 HORNBACH Holding AG and Co KGaA (XSWX:HBH) Overvalued in 2026?

Based on GuruFocus' analysis, HORNBACH Holding AG and Co KGaA stock appears to be undervalued. The current stock price of CHF72.60 is trading 8% below its estimated GF Value™ of CHF78.95.

Key valuation signals for XSWX:HBH:

  • Cyclically Adjusted FCF per Share: CHF8.31
  • GF Value™: CHF78.95 vs. price of CHF72.60 (8% below fair value)
  • GF Score™: 72/100 with 3 warning signs

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


HORNBACH Holding AG and Co KGaA Business Description

Address Le Quartier Hornbach 19, Neustadt an der Weinstrasse, DEU, 67433
HORNBACH Holding AG and Co KGaA and its subsidiaries are involved in the business of Retail and Real estate segments. The company's operating segment include HORNBACH Baumarkt subgroup; HORNBACH Baustoff Union GmbH subgroup, and HORNBACH Immobilien AG subgroup. It generates maximum revenue from the HORNBACH Baumarkt subgroup segment. Geographically, it derives a majority of revenue from Germany. Products are structured in the following divisions: Hardware/Electrical, Paint/Wallpaper/Flooring, Construction Materials/Timber/Prefabricated Components, Sanitary/Tiles, and Garden. The company operates in Germany and other European countries.
72GF Score

Get the complete analysis for XSWX:HBH

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

CHF72.60
Price
CHF78.95
GF Value