Almacenes Exito (BOG:EXITO) Cyclically Adjusted FCF per Share: COP911.68 (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.

BOG:EXITO Almacenes Exito SA BOG:EXITO
76 GF Score
Price COP4,785.00
GF Value COP2,858.26
Valuation Significantly Overvalued
! 6 Warning Signs
View Full Analysis

What is Almacenes Exito Cyclically Adjusted FCF per Share?

Almacenes Exito BOG:EXITO +1.16% 76 Cyclically Adjusted FCF per Share is COP911.68 as of Jun. 2026. GuruFocus rates BOG:EXITO with a GF Score™ of 76/100 and a GF Value™ of COP2,858.26 (Significantly Overvalued). 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.

Almacenes Exito's adjusted free cash flow per share for the three months ended in Jun. 2026 was COP304.817. 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 COP911.68 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Almacenes Exito's average Cyclically Adjusted FCF Growth Rate was -7.00% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -62.50% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -34.20% 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 -62.50% per year. And the median was -2.20% per year.

As of today (2026-08-27), Almacenes Exito's current stock price is COP4785.00. Almacenes Exito's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was COP911.68. Almacenes Exito's Cyclically Adjusted Price-to-FCF of today is 5.25.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Almacenes Exito was 101.35. The lowest was 1.85. And the median was 4.34.


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
=4785.00/911.68
=5.25

* 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 101.35. The lowest was 1.85. And the median was 4.34.


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


Almacenes Exito Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

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.

Almacenes Exito Cyclically Adjusted FCF per Share Chart

Almacenes Exito 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 967.57 954.39 968.59 904.87 50.32

Almacenes Exito 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 979.85 759.36 50.32 836.93 911.68

BOG:EXITO vs DDS, M: Cyclically Adjusted FCF per Share Comparison

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 Cyclically Adjusted Price-to-FCF vs 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.


BOG:EXITO
76GF Score
Almacenes Exito SA BOG:EXITO
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

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 Jun. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=304.817/333.9520*333.9520
=304.817

Current CPI (Jun. 2026) = 333.9520.

Almacenes Exito Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 112.597 241.428 155.748
201612 4,333.712 241.432 5,994.449
201703 -4,543.851 243.801 -6,224.044
201706 1,038.779 244.955 1,416.188
201709 -923.812 246.819 -1,249.940
201712 5,087.020 246.524 6,891.096
201803 -2,446.601 249.554 -3,274.030
201806 1,249.152 251.989 1,655.456
201809 -1,329.505 252.439 -1,758.805
201812 2,726.837 251.233 3,624.654
201903 -3,029.568 254.202 -3,980.025
201906 926.603 256.143 1,208.079
201909 -1,033.151 256.759 -1,343.761
201912 1,263.405 256.974 1,641.865
202003 -940.209 258.115 -1,216.453
202006 48.990 257.797 63.462
202009 -142.126 260.280 -182.355
202012 1,330.572 260.474 1,705.918
202103 -1,051.626 264.877 -1,325.871
202106 378.390 271.696 465.094
202109 -106.856 274.310 -130.089
202112 1,735.071 278.802 2,078.286
202203 -960.357 287.504 -1,115.508
202206 274.918 296.311 309.841
202209 -120.078 296.808 -135.105
202212 1,185.445 296.797 1,333.847
202303 -773.615 301.836 -855.929
202306 263.431 305.109 288.334
202309 -42.036 307.789 -45.609
202312 1,371.684 306.746 1,493.342
202403 -648.403 312.332 -693.286
202406 113.346 314.175 120.481
202409 -253.977 315.301 -269.001
202412 794.126 315.605 840.291
202503 -86.608 319.799 -90.441
202506 272.842 322.561 282.477
202509 310.325 324.800 319.069
202512 749.822 324.054 772.725
202603 41.078 330.213 41.543
202606 304.817 333.952 304.817

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 COP911.68 mean?
Almacenes Exito (BOG:EXITO) has a Cyclically Adjusted FCF per Share of COP911.68 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 Almacenes Exito and its competitors.
Is Almacenes Exito's Cyclically Adjusted FCF per Share too high?
Almacenes Exito's current Cyclically Adjusted FCF per Share is COP911.68. Overall, Almacenes Exito has a GF Score™ of 76/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Almacenes Exito's Cyclically Adjusted FCF per Share compare to DDS and M?
Almacenes Exito's Cyclically Adjusted FCF per Share of COP911.68 can be compared against companies in the Retail - Cyclical 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 Retail - Cyclical company?
A good Cyclically Adjusted FCF per Share depends on the Retail - Cyclical 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 Almacenes Exito and its competitors. Almacenes Exito's current Cyclically Adjusted FCF per Share is COP911.68. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Almacenes Exito stock overvalued right now?
Based on GuruFocus' analysis, Almacenes Exito (BOG:EXITO) is currently considered Significantly Overvalued. The stock's GF Value™ is COP2,858.26, compared to a current price of COP4,785.00 — trading 67.4% above its estimated fair value. The current Cyclically Adjusted FCF per Share is COP911.68. Almacenes Exito's overall GF Score™ is 76/100 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 Almacenes Exito (BOG:EXITO), the current Cyclically Adjusted FCF per Share is COP911.68 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 Almacenes Exito (BOG:EXITO) Overvalued in 2026?

Based on GuruFocus' analysis, Almacenes Exito stock appears to be overvalued. The current stock price of COP4,785.00 is trading 67.4% above its estimated GF Value™ of COP2,858.26. GuruFocus considers Almacenes Exito to be Significantly Overvalued.

Key valuation signals for BOG:EXITO:

  • Cyclically Adjusted FCF per Share: COP911.68
  • GF Value™: COP2,858.26 vs. price of COP4,785.00 (67.4% above fair value)
  • GF Score™: 76/100 with 6 warning signs

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


Almacenes Exito Business Description

Address Carrera 48 No. 32 B Sur 139, Las Vegas Avenue, Envigado, COL, 3479
Almacenes Exito SA is a Colombian retailer that operates in its homeland and overseas. The company operates under three reportable segments Grupo Exito, Carulla, Low cost, and others in Colombia; Libertad in Argentina; and Disco, Devoto, and Geant chains in Uruguay. Exito has an omnichannel, multiformat, and multibrand model. Its store offerings include groceries and food, clothing, home appliances, oil-based liquid fuels, biofuels, personal care products, and home entertainment electronic and digital products.
76GF Score

Get the complete analysis for BOG:EXITO

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

COP4,785.00
Price
COP2,858.26
GF Value