Mobile TeleSystems PJSC (BSP:M1BT34) Cyclically Adjusted FCF per Share: R$4.26 (As of Mar. 2023)

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.

BSP:M1BT34 Mobile TeleSystems PJSC BSP:M1BT34
17 GF Score
Price R$29.01
View Full Analysis

What is Mobile TeleSystems PJSC Cyclically Adjusted FCF per Share?

Mobile TeleSystems PJSC BSP:M1BT34 17 Cyclically Adjusted FCF per Share is R$4.26 as of Mar. 2023. GuruFocus rates BSP:M1BT34 with a GF Score™ of 17/100.

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.

Mobile TeleSystems PJSC's adjusted free cash flow per share for the three months ended in Mar. 2023 was R$0.440. 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 R$4.26 for the trailing ten years ended in Mar. 2023.

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 (2026-08-22), Mobile TeleSystems PJSC's current stock price is R$29.01. Mobile TeleSystems PJSC's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2023 was R$4.26. Mobile TeleSystems PJSC's Cyclically Adjusted Price-to-FCF of today is 6.81.


Mobile TeleSystems PJSC  (BSP:M1BT34) 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.

Mobile TeleSystems PJSC's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=29.01/4.26
=6.81

* 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.


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.


Mobile TeleSystems PJSC Cyclically Adjusted FCF per Share Related Terms


Mobile TeleSystems PJSC Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Mobile TeleSystems PJSC'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.

Mobile TeleSystems PJSC Cyclically Adjusted FCF per Share Chart

Mobile TeleSystems PJSC Annual Data
Trend Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 5.00 5.42 0.00

Mobile TeleSystems PJSC Quarterly Data
Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Dec22 Mar23
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 5.42 4.35 3.83 0.00 4.26

BSP:M1BT34 vs TMUS, VZ, CMCSA: Cyclically Adjusted FCF per Share Comparison

For the Telecom Services subindustry, Mobile TeleSystems PJSC'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.


Mobile TeleSystems PJSC Cyclically Adjusted Price-to-FCF vs Telecommunication Services Industry

For the Telecommunication Services industry and Communication Services sector, Mobile TeleSystems PJSC's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Mobile TeleSystems PJSC's Cyclically Adjusted Price-to-FCF falls into.


BSP:M1BT34
17GF Score
Mobile TeleSystems PJSC BSP:M1BT34
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Mobile TeleSystems PJSC 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, Mobile TeleSystems PJSC's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2023 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2023 (Change)*Current CPI (Mar. 2023)
=0.44/235.8000*235.8000
=0.440

Current CPI (Mar. 2023) = 235.8000.

Mobile TeleSystems PJSC Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201303 0.764 119.500 1.508
201306 0.858 121.400 1.667
201309 0.973 122.800 1.868
201312 0.024 124.900 0.045
201403 1.117 127.800 2.061
201406 0.512 130.900 0.922
201409 0.520 132.700 0.924
201412 0.008 139.000 0.014
201503 0.182 149.400 0.287
201506 0.132 150.900 0.206
201509 0.256 153.500 0.393
201512 0.470 157.000 0.706
201603 0.498 160.200 0.733
201606 0.088 162.200 0.128
201609 0.598 163.300 0.863
201612 -0.002 165.400 -0.003
201703 0.626 167.000 0.884
201706 0.461 169.200 0.642
201709 0.410 168.200 0.575
201712 0.444 169.600 0.617
201803 0.533 171.000 0.735
201806 0.402 173.100 0.548
201809 0.634 173.900 0.860
201812 0.398 176.800 0.531
201903 -1.072 179.900 -1.405
201906 -0.060 181.200 -0.078
201909 1.494 180.800 1.948
201912 0.224 182.200 0.290
202003 0.667 184.500 0.852
202006 0.187 187.000 0.236
202009 0.821 187.400 1.033
202012 0.523 191.100 0.645
202103 -0.645 195.200 -0.779
202106 0.325 199.100 0.385
202109 0.280 201.300 0.328
202112 1.421 207.200 1.617
202203 -0.794 227.800 -0.822
202206 1.073 230.800 1.096
202212 0.000 231.900 0.000
202303 0.440 235.800 0.440

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 R$4.26 mean?
Mobile TeleSystems PJSC (BSP:M1BT34) has a Cyclically Adjusted FCF per Share of R$4.26 as of Mar. 2023. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Mobile TeleSystems PJSC and its competitors.
Is Mobile TeleSystems PJSC's Cyclically Adjusted FCF per Share too high?
Mobile TeleSystems PJSC's current Cyclically Adjusted FCF per Share is R$4.26. Overall, Mobile TeleSystems PJSC has a GF Score™ of 17/100, reflecting its overall financial health beyond just this single metric.
How does Mobile TeleSystems PJSC's Cyclically Adjusted FCF per Share compare to TMUS and VZ?
Mobile TeleSystems PJSC's Cyclically Adjusted FCF per Share of R$4.26 can be compared against companies in the Telecommunication Services 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 Telecommunication Services company?
A good Cyclically Adjusted FCF per Share depends on the Telecommunication Services 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 Mobile TeleSystems PJSC and its competitors. Mobile TeleSystems PJSC's current Cyclically Adjusted FCF per Share is R$4.26. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Mobile TeleSystems PJSC stock overvalued right now?
Mobile TeleSystems PJSC (BSP:M1BT34) has a current Cyclically Adjusted FCF per Share of R$4.26. The current Cyclically Adjusted FCF per Share is R$4.26. Mobile TeleSystems PJSC's overall GF Score™ is 17/100. 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 Mobile TeleSystems PJSC (BSP:M1BT34), the current Cyclically Adjusted FCF per Share is R$4.26 as of Mar. 2023. 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.

Mobile TeleSystems PJSC Business Description

Address 4 Marksistskaya Street, Moscow, RUS, 109147
Mobile TeleSystems PJSC is a wireless telephone operator in Russia. The company is a large provider of fixed-line broadband and pay-TV services in the country, with a strong fixed-line presence in Moscow. The company's segment includes Telecom; Fintech and others. It generates maximum revenue from the Telecom segment.
17GF Score

Get the complete analysis for BSP:M1BT34

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

R$29.01
Price