GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Duni AB (LTS:0HR3) » Definitions » Cyclically Adjusted FCF per Share

Duni AB (LTS:0HR3) Cyclically Adjusted FCF per Share : kr7.32 (As of Mar. 2024)


View and export this data going back to 2008. Start your Free Trial

What is Duni AB 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.

Duni AB's adjusted free cash flow per share for the three months ended in Mar. 2024 was kr-4.447. 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 kr7.32 for the trailing ten years ended in Mar. 2024.

During the past 12 months, Duni AB's average Cyclically Adjusted FCF Growth Rate was 13.10% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 6.80% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 4.10% 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 Duni AB was 6.80% per year. The lowest was 0.20% per year. And the median was 2.30% per year.

As of today (2024-05-26), Duni AB's current stock price is kr111.20. Duni AB's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2024 was kr7.32. Duni AB's Cyclically Adjusted Price-to-FCF of today is 15.19.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Duni AB was 24.08. The lowest was 9.89. And the median was 16.41.


Duni AB Cyclically Adjusted FCF per Share Historical Data

The historical data trend for Duni AB'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.

Duni AB Cyclically Adjusted FCF per Share Chart

Duni AB 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 6.13 6.46 6.72 6.46 7.97

Duni AB 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 6.53 7.23 7.53 7.97 7.32

Competitive Comparison of Duni AB's Cyclically Adjusted FCF per Share

For the Household & Personal Products subindustry, Duni AB'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.


Duni AB's Cyclically Adjusted Price-to-FCF Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Duni AB's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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



Duni AB 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, Duni AB'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)
=-4.447/132.2054*132.2054
=-4.447

Current CPI (Mar. 2024) = 132.2054.

Duni AB Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201406 0.872 100.432 1.148
201409 2.745 100.161 3.623
201412 4.766 100.225 6.287
201503 1.192 99.950 1.577
201506 2.128 99.995 2.813
201509 1.340 100.228 1.768
201512 5.106 100.276 6.732
201603 -1.255 100.751 -1.647
201606 0.298 101.019 0.390
201609 2.702 101.138 3.532
201612 3.958 102.022 5.129
201703 -2.723 102.022 -3.529
201706 2.021 102.752 2.600
201709 1.128 103.279 1.444
201712 4.085 103.793 5.203
201803 -0.979 103.962 -1.245
201806 0.468 104.875 0.590
201809 0.702 105.679 0.878
201812 2.766 105.912 3.453
201903 -1.149 105.886 -1.435
201906 2.298 106.742 2.846
201909 3.149 107.214 3.883
201912 5.958 107.766 7.309
202003 -0.936 106.563 -1.161
202006 1.979 107.498 2.434
202009 0.851 107.635 1.045
202012 2.362 108.296 2.883
202103 -3.298 108.360 -4.024
202106 -0.936 108.928 -1.136
202109 1.957 110.338 2.345
202112 2.043 112.486 2.401
202203 -7.234 114.825 -8.329
202206 -0.319 118.384 -0.356
202209 2.234 122.296 2.415
202212 3.553 126.365 3.717
202303 -0.383 127.042 -0.399
202306 7.149 129.407 7.304
202309 6.489 130.224 6.588
202312 8.532 131.912 8.551
202403 -4.447 132.205 -4.447

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


Duni AB  (LTS:0HR3) 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.

Duni AB's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=111.20/7.32
=15.19

* 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 Duni AB was 24.08. The lowest was 9.89. And the median was 16.41.


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.


Duni AB Cyclically Adjusted FCF per Share Related Terms

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


Duni AB (LTS:0HR3) Business Description

Traded in Other Exchanges
Address
Box 237, Malmo, SWE, SE-201 22
Duni AB is a Sweden-based company that is principally engaged in supplying table-setting and take-away products. It aims to bring good-food-mood to eating and drinking occasions. The company offers napkins, candles, table coverings, plastic glasses, cups, cutlery, plates, service, and others for home use or to institutional customers, such as hotels, restaurants, caterers, and the public sector. The company operates through four business areas, tabletop concepts, meal service, consumer, new markets. The tabletop concepts business accounts for the majority of the company's total revenue. The company generates most of its revenue from Europe, with the rest from other areas of the world.

Duni AB (LTS:0HR3) Headlines

No Headlines