Maistra DD (ZAG:MAIS) Cyclically Adjusted FCF per Share: €1.39 (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.

ZAG:MAIS Maistra DD ZAG:MAIS
90 GF Score
Price €66.00
GF Value €52.67
Valuation Modestly Overvalued
! 9 Warning Signs
View Full Analysis

What is Maistra DD Cyclically Adjusted FCF per Share?

Maistra DD ZAG:MAIS -2.22% 90 Cyclically Adjusted FCF per Share is €1.39 as of Jun. 2026. GuruFocus rates ZAG:MAIS with a GF Score™ of 90/100 and a GF Value™ of €52.67 (Modestly Overvalued). The stock has 9 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.

Maistra DD's adjusted free cash flow per share for the three months ended in Jun. 2026 was €1.694. 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 €1.39 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Maistra DD's average Cyclically Adjusted FCF Growth Rate was 65.50% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 24.90% 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 Maistra DD was 51.30% per year. The lowest was 24.90% per year. And the median was 38.10% per year.

As of today (2026-08-07), Maistra DD's current stock price is €66.00. Maistra DD's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was €1.39. Maistra DD's Cyclically Adjusted Price-to-FCF of today is 47.48.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Maistra DD was 1280.00. The lowest was 38.93. And the median was 58.26.


Maistra DD  (ZAG:MAIS) 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.

Maistra DD's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=66.00/1.39
=47.48

* 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 Maistra DD was 1280.00. The lowest was 38.93. And the median was 58.26.


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.


Maistra DD Cyclically Adjusted FCF per Share Related Terms


Maistra DD Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Maistra DD'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.

Maistra DD Cyclically Adjusted FCF per Share Chart

Maistra DD 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 0.30 0.57 0.85 1.04 1.11

Maistra DD 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 0.84 1.04 1.11 1.06 1.39

ZAG:MAIS vs MAR, HLT, H: Cyclically Adjusted FCF per Share Comparison

For the Lodging subindustry, Maistra DD'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.


Maistra DD Cyclically Adjusted Price-to-FCF vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Maistra DD's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Maistra DD's Cyclically Adjusted Price-to-FCF falls into.


ZAG:MAIS
90GF Score
Maistra DD ZAG:MAIS
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Maistra DD 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, Maistra DD'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)
=1.694/333.9520*333.9520
=1.694

Current CPI (Jun. 2026) = 333.9520.

Maistra DD Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 2.521 241.428 3.487
201612 -1.933 241.432 -2.674
201703 -1.146 243.801 -1.570
201706 -1.504 244.955 -2.050
201709 3.445 246.819 4.661
201712 -2.253 246.524 -3.052
201803 -2.176 249.554 -2.912
201806 -0.384 251.989 -0.509
201809 3.620 252.439 4.789
201812 -2.998 251.233 -3.985
201903 -2.207 254.202 -2.899
201906 0.302 256.143 0.394
201909 4.142 256.759 5.387
201912 -1.813 256.974 -2.356
202003 -1.274 258.115 -1.648
202006 -1.002 257.797 -1.298
202009 2.219 260.280 2.847
202012 -0.939 260.474 -1.204
202103 -0.455 264.877 -0.574
202106 0.800 271.696 0.983
202109 5.679 274.310 6.914
202112 -1.379 278.802 -1.652
202203 -0.834 287.504 -0.969
202206 0.503 296.311 0.567
202209 6.850 296.808 7.707
202212 -2.058 296.797 -2.316
202303 -1.328 301.836 -1.469
202306 0.997 305.109 1.091
202309 5.676 307.789 6.158
202312 -1.914 306.746 -2.084
202403 -1.813 312.332 -1.938
202406 0.787 314.175 0.837
202409 5.733 315.301 6.072
202412 -2.034 315.605 -2.152
202503 -2.523 319.799 -2.635
202506 -0.175 322.561 -0.181
202509 6.523 324.800 6.707
202512 -2.167 324.054 -2.233
202603 -1.967 330.213 -1.989
202606 1.694 333.952 1.694

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 €1.39 mean?
Maistra DD (ZAG:MAIS) has a Cyclically Adjusted FCF per Share of €1.39 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 Maistra DD and its competitors.
Is Maistra DD's Cyclically Adjusted FCF per Share too high?
Maistra DD's current Cyclically Adjusted FCF per Share is €1.39. Overall, Maistra DD has a GF Score™ of 90/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Maistra DD's Cyclically Adjusted FCF per Share compare to MAR and HLT?
Maistra DD's Cyclically Adjusted FCF per Share of €1.39 can be compared against companies in the Travel & Leisure 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 Travel & Leisure company?
A good Cyclically Adjusted FCF per Share depends on the Travel & Leisure 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 Maistra DD and its competitors. Maistra DD's current Cyclically Adjusted FCF per Share is €1.39. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Maistra DD stock overvalued right now?
Based on GuruFocus' analysis, Maistra DD (ZAG:MAIS) is currently considered Modestly Overvalued. The stock's GF Value™ is €52.67, compared to a current price of €66.00 — trading 25.3% above its estimated fair value. The current Cyclically Adjusted FCF per Share is €1.39. Maistra DD's overall GF Score™ is 90/100 with 9 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 Maistra DD (ZAG:MAIS), the current Cyclically Adjusted FCF per Share is €1.39 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 Maistra DD (ZAG:MAIS) Overvalued in 2026?

Based on GuruFocus' analysis, Maistra DD stock appears to be overvalued. The current stock price of €66.00 is trading 25.3% above its estimated GF Value™ of €52.67. GuruFocus considers Maistra DD to be Modestly Overvalued.

Key valuation signals for ZAG:MAIS:

  • Cyclically Adjusted FCF per Share: €1.39
  • GF Value™: €52.67 vs. price of €66.00 (25.3% above fair value)
  • GF Score™: 90/100 with 9 warning signs

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


Maistra DD Business Description

Address V. Nazora 6, Rovinj, HRV, 52210
Maistra DD is an Croatian Hotel company. It owns and operates hotels, tourist resort & camps situated at prestigious locations in Rovinj and Vrsar. It focuses on development of luxury tourism and introduction of 4+ & 5-star hotels and resorts.
90GF Score

Get the complete analysis for ZAG:MAIS

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

€66.00
Price
€52.67
GF Value