GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Beverages - Alcoholic » Crimson Wine Group Ltd (OTCPK:CWGL) » Definitions » Cyclically Adjusted FCF per Share

Crimson Wine Group (Crimson Wine Group) Cyclically Adjusted FCF per Share : $0.05 (As of Dec. 2023)


View and export this data going back to 2013. Start your Free Trial

What is Crimson Wine Group 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.

Crimson Wine Group's adjusted free cash flow per share for the three months ended in Dec. 2023 was $0.080. 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 $0.05 for the trailing ten years ended in Dec. 2023.

During the past 12 months, Crimson Wine Group's average Cyclically Adjusted FCF Growth Rate was -44.40% 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 (2024-04-30), Crimson Wine Group's current stock price is $6.07. Crimson Wine Group's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2023 was $0.05. Crimson Wine Group's Cyclically Adjusted Price-to-FCF of today is 121.40.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Crimson Wine Group was 150.00. The lowest was 54.50. And the median was 89.81.


Crimson Wine Group Cyclically Adjusted FCF per Share Historical Data

The historical data trend for Crimson Wine 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.

* Premium members only.

Crimson Wine Group Cyclically Adjusted FCF per Share Chart

Crimson Wine Group 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 - - 0.10 0.09 0.05

Crimson Wine Group Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 0.09 0.07 0.07 0.04 0.05

Competitive Comparison of Crimson Wine Group's Cyclically Adjusted FCF per Share

For the Beverages - Wineries & Distilleries subindustry, Crimson Wine 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.


Crimson Wine Group's Cyclically Adjusted Price-to-FCF Distribution in the Beverages - Alcoholic Industry

For the Beverages - Alcoholic industry and Consumer Defensive sector, Crimson Wine Group's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Crimson Wine Group's Cyclically Adjusted Price-to-FCF falls into.



Crimson Wine 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, Crimson Wine Group's adjusted Free Cash Flow per Share data for the three months ended in Dec. 2023 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Dec. 2023 (Change)*Current CPI (Dec. 2023)
=0.08/129.4194*129.4194
=0.080

Current CPI (Dec. 2023) = 129.4194.

Crimson Wine Group Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201403 0.045 99.695 0.058
201406 0.063 100.560 0.081
201409 0.067 100.428 0.086
201412 -0.123 99.070 -0.161
201503 -0.006 99.621 -0.008
201506 0.081 100.684 0.104
201509 -0.122 100.392 -0.157
201512 0.051 99.792 0.066
201603 -0.096 100.470 -0.124
201606 0.067 101.688 0.085
201609 -0.018 101.861 -0.023
201612 -0.150 101.863 -0.191
201703 -0.203 102.862 -0.255
201706 0.003 103.349 0.004
201709 -0.133 104.136 -0.165
201712 0.018 104.011 0.022
201803 -0.198 105.290 -0.243
201806 0.134 106.317 0.163
201809 0.110 106.507 0.134
201812 0.063 105.998 0.077
201903 -0.115 107.251 -0.139
201906 0.146 108.070 0.175
201909 -0.077 108.329 -0.092
201912 -0.026 108.420 -0.031
202003 0.055 108.902 0.065
202006 0.066 108.767 0.079
202009 0.164 109.815 0.193
202012 0.167 109.897 0.197
202103 0.097 111.754 0.112
202106 0.257 114.631 0.290
202109 0.123 115.734 0.138
202112 0.145 117.630 0.160
202203 0.009 121.301 0.010
202206 0.193 125.017 0.200
202209 0.040 125.227 0.041
202212 -0.252 125.222 -0.260
202303 -0.172 127.348 -0.175
202306 0.094 128.729 0.095
202309 -0.146 129.860 -0.146
202312 0.080 129.419 0.080

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


Crimson Wine Group  (OTCPK:CWGL) 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.

Crimson Wine Group's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=6.07/0.05
=121.40

* 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 Crimson Wine Group was 150.00. The lowest was 54.50. And the median was 89.81.


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.


Crimson Wine Group Cyclically Adjusted FCF per Share Related Terms

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


Crimson Wine Group (Crimson Wine Group) Business Description

Traded in Other Exchanges
N/A
Address
5901 Silverado Trail, Napa, CA, USA, 94558
Crimson Wine Group Ltd is engaged in the business of producing and selling luxury wines. Its operating segments are Wholesale net sales and Direct to Consumer net sales. It generates revenues from sales of wine to wholesalers and directs to consumers, sales of bulk wine and grapes, custom winemaking services, special event fees, tasting fees, and retail sales. The company's wineries include wine brands of Pine Ridge Vineyards, Archery Summit, Chamisal Vineyards, Seghesio Family Vineyards, Double Canyon, Seven Hills Winery, and Malene Wines.
Executives
Annette D. Alvarez-peters director C/O CRIMSON WINE GROUP, 5901 SILVERADO TRAIL, NAPA CA 94558
Luanne Dupere Tierney director C/O CRIMSON WINE GROUP LTD., 2700 NAPA VALLEY CORPORATE DR., SUITE B, NAPA CA 94558
Kimberly A. Benson officer: Interim CFO C/O CRIMSON WINE GROUP, LTD., 5901 SILVERADO TRAIL, NAPA CA 94558
John D. Cumming director C/O CRIMSON WINE GROUP, LTD., 5901 SILVERADO TRAIL, NAPA CA 94558
Joseph S Steinberg director C/O LEUCADIA NATIONAL CORP, 315 PARK AVENUE SOUTH, NEW YORK NY 10010
Rollins Colby A. director 2700 NAPA VALLEY CORPORATE DR., STE. B, C/O CRIMSON WINE GROUP LTD., NAPA CA 94558
Jennifer L. Locke officer: CHIEF EXECUTIVE OFFICER C/O CRIMSON WINE GROUP, LTD., 2700 NAPA VALLEY CORPORATE DR., SUITE B, NAPA CA 94558
Teton Holdings Corp Ccs 10 percent owner P. O. BOX 4902, JACKSON WY 83001
David Cumming 10 percent owner 1794 OLYMPIC PARKWAY, SUITE 201, PARK CITY UT 84098
Quille Nicolas Michel Eric officer: COO 2700 NAPA VALLEY CORPORATE DR., STE. B, C/O CRIMSON WINE GROUP LTD., NAPA CA 94558
Craig Williams director C/O CRIMSON WINE GROUP, LTD, 5901 SILVERADO TRAIL, NAPA CA 94558
Ian M. Cumming Charitable Lead Annuity Trust 10 percent owner P. O. BOX 4902, JACKSON WY 83001
Patrick M Delong officer: Chief Fin. & Oper. Officer 1222 ARROYO SARCO, NAPA CA 94558
Mike S. Cekay officer: SVP of Global Sales C/O CRIMSON WINE GROUP, LTD, 5901 SIVERADO TRAIL, NAPA CA 94558
Karen L. Diepholz officer: CFO 2700 NAPA VALLEY CORPORATE DR., STE. B, NAPA CA 94558