IDI Insurance Co (XTAE:IDIN) Cyclically Adjusted FCF per Share: ₪7.31 (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.

XTAE:IDIN IDI Insurance Co Ltd XTAE:IDIN
67 GF Score
Price ₪236.30
GF Value ₪182.97
Valuation Modestly Overvalued
! 4 Warning Signs
View Full Analysis

What is IDI Insurance Co Cyclically Adjusted FCF per Share?

IDI Insurance Co XTAE:IDIN +2.34% 67 Cyclically Adjusted FCF per Share is ₪7.31 as of Mar. 2026. GuruFocus rates XTAE:IDIN with a GF Score™ of 67/100 and a GF Value™ of ₪182.97 (Modestly Overvalued). 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.

IDI Insurance Co's adjusted free cash flow per share for the three months ended in Mar. 2026 was ₪-8.181. 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 ₪7.31 for the trailing ten years ended in Mar. 2026.

During the past 12 months, IDI Insurance Co's average Cyclically Adjusted FCF Growth Rate was -15.60% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 10.60% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -0.10% 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 IDI Insurance Co was 10.60% per year. The lowest was -9.70% per year. And the median was -6.80% per year.

As of today (2026-08-20), IDI Insurance Co's current stock price is ₪236.30. IDI Insurance Co's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was ₪7.31. IDI Insurance Co's Cyclically Adjusted Price-to-FCF of today is 32.33.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of IDI Insurance Co was 34.70. The lowest was 8.60. And the median was 16.96.


IDI Insurance Co  (XTAE:IDIN) 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.

IDI Insurance Co's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=236.30/7.31
=32.33

* 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 IDI Insurance Co was 34.70. The lowest was 8.60. And the median was 16.96.


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.


IDI Insurance Co Cyclically Adjusted FCF per Share Related Terms


IDI Insurance Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for IDI Insurance Co'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.

IDI Insurance Co Cyclically Adjusted FCF per Share Chart

IDI Insurance Co 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 9.73 6.42 5.49 7.87 8.68

IDI Insurance Co 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 8.66 7.40 7.71 8.68 7.31

XTAE:IDIN vs BRK.A, AIG, HIG: Cyclically Adjusted FCF per Share Comparison

For the Insurance - Diversified subindustry, IDI Insurance Co'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.


IDI Insurance Co Cyclically Adjusted Price-to-FCF vs Insurance Industry

For the Insurance industry and Financial Services sector, IDI Insurance Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where IDI Insurance Co's Cyclically Adjusted Price-to-FCF falls into.


XTAE:IDIN
67GF Score
IDI Insurance Co Ltd XTAE:IDIN
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

IDI Insurance Co 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, IDI Insurance Co'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)
=-8.181/330.2130*330.2130
=-8.181

Current CPI (Mar. 2026) = 330.2130.

IDI Insurance Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 8.933 241.018 12.239
201609 0.634 241.428 0.867
201612 9.571 241.432 13.091
201703 -5.874 243.801 -7.956
201706 -3.254 244.955 -4.387
201709 5.553 246.819 7.429
201712 1.891 246.524 2.533
201803 5.164 249.554 6.833
201806 1.860 251.989 2.437
201809 4.634 252.439 6.062
201812 -4.610 251.233 -6.059
201903 -5.222 254.202 -6.783
201906 0.765 256.143 0.986
201909 5.393 256.759 6.936
201912 2.571 256.974 3.304
202003 1.682 258.115 2.152
202006 11.246 257.797 14.405
202009 -3.972 260.280 -5.039
202012 -5.314 260.474 -6.737
202103 6.823 264.877 8.506
202106 -8.209 271.696 -9.977
202109 10.299 274.310 12.398
202112 16.340 278.802 19.353
202203 -19.270 287.504 -22.133
202206 -1.370 296.311 -1.527
202209 16.435 296.808 18.285
202212 -10.216 296.797 -11.366
202303 0.837 301.836 0.916
202306 -2.544 305.109 -2.753
202309 3.444 307.789 3.695
202312 4.805 306.746 5.173
202403 4.737 312.332 5.008
202406 0.676 314.175 0.711
202409 -0.996 315.301 -1.043
202412 -1.139 315.605 -1.192
202503 12.900 319.799 13.320
202506 -5.819 322.561 -5.957
202509 -10.726 324.800 -10.905
202512 18.108 324.054 18.452
202603 -8.181 330.213 -8.181

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 ₪7.31 mean?
IDI Insurance Co (XTAE:IDIN) has a Cyclically Adjusted FCF per Share of ₪7.31 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 IDI Insurance Co and its competitors.
Is IDI Insurance Co's Cyclically Adjusted FCF per Share too high?
IDI Insurance Co's current Cyclically Adjusted FCF per Share is ₪7.31. Overall, IDI Insurance Co has a GF Score™ of 67/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does IDI Insurance Co's Cyclically Adjusted FCF per Share compare to BRK.A and AIG?
IDI Insurance Co's Cyclically Adjusted FCF per Share of ₪7.31 can be compared against companies in the Insurance 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 Insurance company?
A good Cyclically Adjusted FCF per Share depends on the Insurance 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 IDI Insurance Co and its competitors. IDI Insurance Co's current Cyclically Adjusted FCF per Share is ₪7.31. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is IDI Insurance Co stock overvalued right now?
Based on GuruFocus' analysis, IDI Insurance Co (XTAE:IDIN) is currently considered Modestly Overvalued. The stock's GF Value™ is ₪182.97, compared to a current price of ₪236.30 — trading 29.1% above its estimated fair value. The current Cyclically Adjusted FCF per Share is ₪7.31. IDI Insurance Co's overall GF Score™ is 67/100 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 IDI Insurance Co (XTAE:IDIN), the current Cyclically Adjusted FCF per Share is ₪7.31 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 IDI Insurance Co (XTAE:IDIN) Overvalued in 2026?

Based on GuruFocus' analysis, IDI Insurance Co stock appears to be overvalued. The current stock price of ₪236.30 is trading 29.1% above its estimated GF Value™ of ₪182.97. GuruFocus considers IDI Insurance Co to be Modestly Overvalued.

Key valuation signals for XTAE:IDIN:

  • Cyclically Adjusted FCF per Share: ₪7.31
  • GF Value™: ₪182.97 vs. price of ₪236.30 (29.1% above fair value)
  • GF Score™: 67/100 with 4 warning signs

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


IDI Insurance Co Business Description

Address 35 Efal Street, Kiryat Arie, Petach Tikva, Tikva, ISR, 4951132
IDI Insurance Co Ltd is a diversified insurance company that provides a wide range of insurance products and services in Israel. The company's health insurance offerings include coverage products for operations, surgeries, and medicines. IDI business insurance offerings include professional liability insurance for lawyers and office insurance. The company's accident insurance focuses on critical illness, disability, and personal accident events. IDI also provides insurance for mortgages that cover the policy owner and mortgage lending bank against possible damages to the homeowner's collateral.
67GF Score

Get the complete analysis for XTAE:IDIN

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

₪236.30
Price
₪182.97
GF Value