Land Development of Nimrodi Group (XTAE:ILDC) Cyclically Adjusted FCF per Share: ₪-12.96 (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:ILDC Land Development of Nimrodi Group Ltd XTAE:ILDC
80 GF Score
Price ₪39.57
GF Value ₪37.21
Valuation Fairly Valued
! 6 Warning Signs
View Full Analysis

What is Land Development of Nimrodi Group Cyclically Adjusted FCF per Share?

Land Development of Nimrodi Group XTAE:ILDC +0.25% 80 Cyclically Adjusted FCF per Share is ₪-12.96 as of Mar. 2026. GuruFocus rates XTAE:ILDC with a GF Score™ of 80/100 and a GF Value™ of ₪37.21 (Fairly Valued). 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.

Land Development of Nimrodi Group's adjusted free cash flow per share for the three months ended in Mar. 2026 was ₪1.925. 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 ₪-12.96 for the trailing ten years ended in Mar. 2026.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -12.10% 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 Land Development of Nimrodi Group was -10.50% per year. The lowest was -12.10% per year. And the median was -11.30% per year.

As of today (2026-07-31), Land Development of Nimrodi Group's current stock price is ₪39.57. Land Development of Nimrodi Group's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was ₪-12.96. Land Development of Nimrodi Group's Cyclically Adjusted Price-to-FCF of today is .


Land Development of Nimrodi Group  (XTAE:ILDC) 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.


Land Development of Nimrodi Group Cyclically Adjusted FCF per Share Related Terms


Land Development of Nimrodi Group Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Land Development of Nimrodi Group'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.

Land Development of Nimrodi Group Cyclically Adjusted FCF per Share Chart

Land Development of Nimrodi Group 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 -9.08 -9.32 -10.76 -12.25 -13.14

Land Development of Nimrodi Group 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 -11.95 -12.70 -13.11 -13.14 -12.96

XTAE:ILDC vs CBRE, BEKE, JLL: Cyclically Adjusted FCF per Share Comparison

For the Real Estate Services subindustry, Land Development of Nimrodi Group'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.


Land Development of Nimrodi Group Cyclically Adjusted Price-to-FCF vs Real Estate Industry

For the Real Estate industry and Real Estate sector, Land Development of Nimrodi Group's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Land Development of Nimrodi Group's Cyclically Adjusted Price-to-FCF falls into.


XTAE:ILDC
80GF Score
Land Development of Nimrodi Group Ltd XTAE:ILDC
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Land Development of Nimrodi Group 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, Land Development of Nimrodi Group'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)
=1.925/330.2130*330.2130
=1.925

Current CPI (Mar. 2026) = 330.2130.

Land Development of Nimrodi Group Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -0.610 241.018 -0.836
201609 -1.076 241.428 -1.472
201612 -0.921 241.432 -1.260
201703 -2.311 243.801 -3.130
201706 -2.863 244.955 -3.859
201709 -3.389 246.819 -4.534
201712 -3.578 246.524 -4.793
201803 -2.477 249.554 -3.278
201806 -3.016 251.989 -3.952
201809 -2.614 252.439 -3.419
201812 -2.649 251.233 -3.482
201903 -1.360 254.202 -1.767
201906 -4.898 256.143 -6.314
201909 -2.115 256.759 -2.720
201912 -3.115 256.974 -4.003
202003 -5.698 258.115 -7.290
202006 -2.104 257.797 -2.695
202009 -3.334 260.280 -4.230
202012 -1.176 260.474 -1.491
202103 -4.577 264.877 -5.706
202106 -2.290 271.696 -2.783
202109 -4.394 274.310 -5.289
202112 -2.647 278.802 -3.135
202203 3.808 287.504 4.374
202206 -2.954 296.311 -3.292
202209 -2.249 296.808 -2.502
202212 -4.165 296.797 -4.634
202303 -1.104 301.836 -1.208
202306 -4.166 305.109 -4.509
202309 -2.553 307.789 -2.739
202312 -5.674 306.746 -6.108
202403 0.863 312.332 0.912
202406 -4.361 314.175 -4.584
202409 -3.582 315.301 -3.751
202412 -11.110 315.605 -11.624
202503 1.570 319.799 1.621
202506 -4.395 322.561 -4.499
202509 -3.553 324.800 -3.612
202512 -3.895 324.054 -3.969
202603 1.925 330.213 1.925

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 ₪-12.96 mean?
Land Development of Nimrodi Group (XTAE:ILDC) has a Cyclically Adjusted FCF per Share of ₪-12.96 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 Land Development of Nimrodi Group and its competitors.
Is Land Development of Nimrodi Group's Cyclically Adjusted FCF per Share too high?
Land Development of Nimrodi Group's current Cyclically Adjusted FCF per Share is ₪-12.96. Overall, Land Development of Nimrodi Group has a GF Score™ of 80/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Land Development of Nimrodi Group's Cyclically Adjusted FCF per Share compare to CBRE and BEKE?
Land Development of Nimrodi Group's Cyclically Adjusted FCF per Share of ₪-12.96 can be compared against companies in the Real Estate 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 Real Estate company?
A good Cyclically Adjusted FCF per Share depends on the Real Estate 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 Land Development of Nimrodi Group and its competitors. Land Development of Nimrodi Group's current Cyclically Adjusted FCF per Share is ₪-12.96. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Land Development of Nimrodi Group stock overvalued right now?
Based on GuruFocus' analysis, Land Development of Nimrodi Group (XTAE:ILDC) is currently considered Fairly Valued. The stock's GF Value™ is ₪37.21, compared to a current price of ₪39.57 — trading 6.3% above its estimated fair value. The current Cyclically Adjusted FCF per Share is ₪-12.96. Land Development of Nimrodi Group's overall GF Score™ is 80/100 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 Land Development of Nimrodi Group (XTAE:ILDC), the current Cyclically Adjusted FCF per Share is ₪-12.96 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 Land Development of Nimrodi Group (XTAE:ILDC) Overvalued in 2026?

Based on GuruFocus' analysis, Land Development of Nimrodi Group stock appears to be overvalued. The current stock price of ₪39.57 is trading 6.3% above its estimated GF Value™ of ₪37.21. GuruFocus considers Land Development of Nimrodi Group to be Fairly Valued.

Key valuation signals for XTAE:ILDC:

  • Cyclically Adjusted FCF per Share: ₪-12.96
  • GF Value™: ₪37.21 vs. price of ₪39.57 (6.3% above fair value)
  • GF Score™: 80/100 with 6 warning signs

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


Land Development of Nimrodi Group Business Description

Address 30 Sheshet Hayamim Street, Champion Tower, Bnei Brak, ISR, 5120261
Land Development of Nimrodi Group Ltd owns and manages a chain of hotels in Israel. The company's area of activity includes Urban renewal, department stores, residential towers, commercial towers, and other properties.
80GF Score

Get the complete analysis for XTAE:ILDC

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

₪39.57
Price
₪37.21
GF Value