GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » Almacenes Exito SA (BOG:EXITO) » Definitions » Cyclically Adjusted FCF per Share

Almacenes Exito (BOG:EXITO) Cyclically Adjusted FCF per Share : COP938.64 (As of Mar. 2024)


View and export this data going back to 1994. Start your Free Trial

What is Almacenes Exito Cyclically Adjusted FCF per Share?

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.

Almacenes Exito's adjusted free cash flow per share for the three months ended in Mar. 2024 was COP-657.585. 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 COP938.64 for the trailing ten years ended in Mar. 2024.

During the past 12 months, Almacenes Exito's average Cyclically Adjusted FCF Growth Rate was -100.00% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 2.00% 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 Almacenes Exito was 2.00% per year. The lowest was 2.00% per year. And the median was 2.00% per year.

As of today (2024-05-14), Almacenes Exito's current stock price is COP2290.00. Almacenes Exito's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2024 was COP938.64. Almacenes Exito's Cyclically Adjusted Price-to-FCF of today is 2.44.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Almacenes Exito was 6.63. The lowest was 2.34. And the median was 4.70.


Almacenes Exito Cyclically Adjusted FCF per Share Historical Data

The historical data trend for Almacenes Exito'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.

* Premium members only.

Almacenes Exito Cyclically Adjusted FCF per Share Chart

Almacenes Exito Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only - 911.94 967.57 954.39 968.59

Almacenes Exito Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 860.73 874.90 855.64 968.59 938.64

Competitive Comparison of Almacenes Exito's Cyclically Adjusted FCF per Share

For the Department Stores subindustry, Almacenes Exito'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.


Almacenes Exito's Cyclically Adjusted Price-to-FCF Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Almacenes Exito's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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



Almacenes Exito 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, Almacenes Exito's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2024 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2024 (Change)*Current CPI (Mar. 2024)
=-657.585/129.4194*129.4194
=-657.585

Current CPI (Mar. 2024) = 129.4194.

Almacenes Exito Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201406 251.682 100.560 323.913
201409 1,642.629 100.428 2,116.825
201412 -913.123 99.070 -1,192.855
201503 -473.525 99.621 -615.164
201506 208.583 100.684 268.113
201509 1,892.448 100.392 2,439.644
201512 5,709.834 99.792 7,405.006
201603 -5,636.071 100.470 -7,260.018
201606 -251.127 101.688 -319.612
201609 112.597 101.861 143.060
201612 4,333.712 101.863 5,506.102
201703 -4,543.851 102.862 -5,716.993
201706 1,038.779 103.349 1,300.816
201709 -923.812 104.136 -1,148.111
201712 5,087.020 104.011 6,329.700
201803 -2,446.601 105.290 -3,007.305
201806 1,249.152 106.317 1,520.592
201809 -1,329.505 106.507 -1,615.520
201812 2,726.837 105.998 3,329.364
201903 -3,029.568 107.251 -3,655.786
201906 926.603 108.070 1,109.660
201909 -1,033.151 108.329 -1,234.289
201912 1,263.405 108.420 1,508.107
202003 -940.209 108.902 -1,117.352
202006 48.990 108.767 58.292
202009 -142.126 109.815 -167.499
202012 1,330.572 109.897 1,566.941
202103 -1,051.626 111.754 -1,217.856
202106 378.390 114.631 427.204
202109 -106.856 115.734 -119.491
202112 1,735.071 117.630 1,908.976
202203 -960.357 121.301 -1,024.632
202206 274.918 125.017 284.600
202209 -120.078 125.227 -124.099
202212 1,185.445 125.222 1,225.183
202303 -773.615 127.348 -786.200
202306 263.431 128.729 264.844
202309 -42.036 129.860 -41.894
202312 1,371.684 129.419 1,371.684
202403 -657.585 129.419 -657.585

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.


Almacenes Exito  (BOG:EXITO) 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.

Almacenes Exito's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=2290.00/938.64
=2.44

* 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 Almacenes Exito was 6.63. The lowest was 2.34. And the median was 4.70.


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.


Almacenes Exito Cyclically Adjusted FCF per Share Related Terms

Thank you for viewing the detailed overview of Almacenes Exito's Cyclically Adjusted FCF per Share provided by GuruFocus.com. Please click on the following links to see related term pages.


Almacenes Exito (BOG:EXITO) Business Description

Traded in Other Exchanges
Address
Carrera 48 No. 32 B Sur 139, Avenida Las Vegas, Envigado, COL, 3479
Almacenes Exito SA is a Colombian retailer that operates in its homeland and overseas. The company operates stores under Grupo Exito in Colombia; Grupo Pao de Acucar in Brazil; Libertad in Argentina; and Disco, Devoto and Geant chains in Uruguay. Exito has a omnichannel, multiformat, and multibrand model. The company has e-commerce operations in Columbia under www.exito.com, www.carulla.com, and cdiscount.com.co, and in Brazil under Cnova.com. Its store offerings include groceries and food, clothing, home appliances, personal care products, and home-entertainment electronic and digital products.

Almacenes Exito (BOG:EXITO) Headlines

No Headlines