Emilia Development (O.F.G) (XTAE:EMDV) Cyclically Adjusted FCF per Share: ₪3.65 (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.

XTAE:EMDV Emilia Development (O.F.G) Ltd XTAE:EMDV
59 GF Score
Price ₪20.38
GF Value ₪25.28
Valuation Modestly Undervalued
! 4 Warning Signs
View Full Analysis

What is Emilia Development (O.F.G) Cyclically Adjusted FCF per Share?

Emilia Development (O.F.G) XTAE:EMDV +0.94% 59 Cyclically Adjusted FCF per Share is ₪3.65 as of Jun. 2026. GuruFocus rates XTAE:EMDV with a GF Score™ of 59/100 and a GF Value™ of ₪25.28 (Modestly Undervalued). The stock has 4 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.

Emilia Development (O.F.G)'s adjusted free cash flow per share for the three months ended in Jun. 2026 was ₪1.924. 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 ₪3.65 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Emilia Development (O.F.G)'s average Cyclically Adjusted FCF Growth Rate was 15.90% 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.

As of today (2026-08-30), Emilia Development (O.F.G)'s current stock price is ₪20.38. Emilia Development (O.F.G)'s Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was ₪3.65. Emilia Development (O.F.G)'s Cyclically Adjusted Price-to-FCF of today is 5.58.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Emilia Development (O.F.G) was 9.63. The lowest was 4.87. And the median was 8.47.


Emilia Development (O.F.G)  (XTAE:EMDV) 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.

Emilia Development (O.F.G)'s Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=20.38/3.65
=5.58

* 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 Emilia Development (O.F.G) was 9.63. The lowest was 4.87. And the median was 8.47.


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.


Emilia Development (O.F.G) Cyclically Adjusted FCF per Share Related Terms


Emilia Development (O.F.G) Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Emilia Development (O.F.G)'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.

Emilia Development (O.F.G) Cyclically Adjusted FCF per Share Chart

Emilia Development (O.F.G) 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 0.00 0.00 3.38

Emilia Development (O.F.G) 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 3.15 3.29 3.38 3.43 3.65

XTAE:EMDV vs BLK, BX, KKR: Cyclically Adjusted FCF per Share Comparison

For the Asset Management subindustry, Emilia Development (O.F.G)'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.


Emilia Development (O.F.G) Cyclically Adjusted Price-to-FCF vs Asset Management Industry

For the Asset Management industry and Financial Services sector, Emilia Development (O.F.G)'s Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Emilia Development (O.F.G)'s Cyclically Adjusted Price-to-FCF falls into.


XTAE:EMDV
59GF Score
Emilia Development (O.F.G) Ltd XTAE:EMDV
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Emilia Development (O.F.G) 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, Emilia Development (O.F.G)'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)
=1.924/333.9520*333.9520
=1.924

Current CPI (Jun. 2026) = 333.9520.

Emilia Development (O.F.G) Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 0.759 241.428 1.050
201612 1.260 241.432 1.743
201703 -1.692 243.801 -2.318
201706 -0.238 244.955 -0.324
201709 -0.368 246.819 -0.498
201712 1.229 246.524 1.665
201803 -0.972 249.554 -1.301
201806 -0.050 251.989 -0.066
201809 0.288 252.439 0.381
201812 1.191 251.233 1.583
201903 0.432 254.202 0.568
201906 0.782 256.143 1.020
201909 1.127 256.759 1.466
201912 2.369 256.974 3.079
202003 0.989 258.115 1.280
202006 1.477 257.797 1.913
202009 0.695 260.280 0.892
202012 2.475 260.474 3.173
202103 1.225 264.877 1.544
202106 -0.208 271.696 -0.256
202109 -0.495 274.310 -0.603
202112 -3.100 278.802 -3.713
202203 1.955 287.504 2.271
202206 -1.961 296.311 -2.210
202209 -0.025 296.808 -0.028
202212 1.653 296.797 1.860
202303 1.906 301.836 2.109
202306 1.941 305.109 2.124
202309 -0.473 307.789 -0.513
202312 2.579 306.746 2.808
202403 2.764 312.332 2.955
202406 0.758 314.175 0.806
202409 0.334 315.301 0.354
202412 1.810 315.605 1.915
202503 1.741 319.799 1.818
202506 1.327 322.561 1.374
202509 1.931 324.800 1.985
202512 1.829 324.054 1.885
202603 0.768 330.213 0.777
202606 1.924 333.952 1.924

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 ₪3.65 mean?
Emilia Development (O.F.G) (XTAE:EMDV) has a Cyclically Adjusted FCF per Share of ₪3.65 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 Emilia Development (O.F.G) and its competitors.
Is Emilia Development (O.F.G)'s Cyclically Adjusted FCF per Share too high?
Emilia Development (O.F.G)'s current Cyclically Adjusted FCF per Share is ₪3.65. Overall, Emilia Development (O.F.G) has a GF Score™ of 59/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Emilia Development (O.F.G)'s Cyclically Adjusted FCF per Share compare to BLK and BX?
Emilia Development (O.F.G)'s Cyclically Adjusted FCF per Share of ₪3.65 can be compared against companies in the Asset Management 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 an Asset Management company?
A good Cyclically Adjusted FCF per Share depends on the Asset Management 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 Emilia Development (O.F.G) and its competitors. Emilia Development (O.F.G)'s current Cyclically Adjusted FCF per Share is ₪3.65. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Emilia Development (O.F.G) stock overvalued right now?
Based on GuruFocus' analysis, Emilia Development (O.F.G) (XTAE:EMDV) is currently considered Modestly Undervalued. The stock's GF Value™ is ₪25.28, compared to a current price of ₪20.38 — trading 19.4% below its estimated fair value. The current Cyclically Adjusted FCF per Share is ₪3.65. Emilia Development (O.F.G)'s overall GF Score™ is 59/100 with 4 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 Emilia Development (O.F.G) (XTAE:EMDV), the current Cyclically Adjusted FCF per Share is ₪3.65 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 Emilia Development (O.F.G) (XTAE:EMDV) Overvalued in 2026?

Based on GuruFocus' analysis, Emilia Development (O.F.G) stock appears to be undervalued. The current stock price of ₪20.38 is trading 19.4% below its estimated GF Value™ of ₪25.28. GuruFocus considers Emilia Development (O.F.G) to be Modestly Undervalued.

Key valuation signals for XTAE:EMDV:

  • Cyclically Adjusted FCF per Share: ₪3.65
  • GF Value™: ₪25.28 vs. price of ₪20.38 (19.4% below fair value)
  • GF Score™: 59/100 with 4 warning signs

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


Emilia Development (O.F.G) Business Description

Address 11 Menahem Begin Street, Rogobin Tidhar Tower, 13th Floor, Ramat Gan, Tel Aviv, ISR, 526814
Emilia Development (O.F.G) Ltd is a holding company. The company has a diverse portfolio in the industrial services, distribution, and logistics sectors.
59GF Score

Get the complete analysis for XTAE:EMDV

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

₪20.38
Price
₪25.28
GF Value