MRS Logistica (BSP:MRSA5B) Cyclically Adjusted FCF per Share: R$2.16 (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.

BSP:MRSA5B MRS Logistica SA BSP:MRSA5B
76 GF Score
Price R$38.00
GF Value R$30.13
Valuation Modestly Overvalued
! 3 Warning Signs
View Full Analysis

What is MRS Logistica Cyclically Adjusted FCF per Share?

MRS Logistica BSP:MRSA5B 76 Cyclically Adjusted FCF per Share is R$2.16 as of Jun. 2026. GuruFocus rates BSP:MRSA5B with a GF Score™ of 76/100 and a GF Value™ of R$30.13 (Modestly Overvalued). The stock has 3 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.

MRS Logistica's adjusted free cash flow per share for the three months ended in Jun. 2026 was R$1.095. 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$2.16 for the trailing ten years ended in Jun. 2026.

During the past 12 months, MRS Logistica's average Cyclically Adjusted FCF Growth Rate was 10.80% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 14.60% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 15.90% 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 MRS Logistica was 31.30% per year. The lowest was 14.60% per year. And the median was 18.50% per year.

As of today (2026-09-07), MRS Logistica's current stock price is R$38.00. MRS Logistica's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was R$2.16. MRS Logistica's Cyclically Adjusted Price-to-FCF of today is 17.59.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of MRS Logistica was 87.05. The lowest was 11.07. And the median was 17.69.


MRS Logistica  (BSP:MRSA5B) 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.

MRS Logistica's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=38.00/2.16
=17.59

* 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 MRS Logistica was 87.05. The lowest was 11.07. And the median was 17.69.


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.


MRS Logistica Cyclically Adjusted FCF per Share Related Terms


MRS Logistica Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for MRS Logistica'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.

MRS Logistica Cyclically Adjusted FCF per Share Chart

MRS Logistica 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 1.54 1.25 1.80 1.91 2.27

MRS Logistica 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 1.92 1.87 2.27 2.24 2.16

BSP:MRSA5B vs UNP, CSX, NSC: Cyclically Adjusted FCF per Share Comparison

For the Railroads subindustry, MRS Logistica'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.


MRS Logistica Cyclically Adjusted Price-to-FCF vs Transportation Industry

For the Transportation industry and Industrials sector, MRS Logistica's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


BSP:MRSA5B
76GF Score
MRS Logistica SA BSP:MRSA5B
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

MRS Logistica 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, MRS Logistica'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)
=1.095/177.5443*177.5443
=1.095

Current CPI (Jun. 2026) = 177.5443.

MRS Logistica Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 0.392 109.986 0.633
201612 0.404 110.802 0.647
201703 -0.204 111.869 -0.324
201706 0.460 112.115 0.728
201709 0.599 112.777 0.943
201712 0.162 114.068 0.252
201803 -0.139 114.868 -0.215
201806 0.272 117.038 0.413
201809 0.766 117.881 1.154
201812 0.329 118.340 0.494
201903 0.344 120.124 0.508
201906 0.508 120.977 0.746
201909 1.400 121.292 2.049
201912 0.520 123.436 0.748
202003 1.253 124.092 1.793
202006 0.766 123.557 1.101
202009 0.338 125.095 0.480
202012 0.965 129.012 1.328
202103 0.405 131.660 0.546
202106 0.959 133.871 1.272
202109 2.032 137.913 2.616
202112 -3.207 141.992 -4.010
202203 0.055 146.537 0.067
202206 0.540 149.784 0.640
202209 3.677 147.800 4.417
202212 -4.177 150.207 -4.937
202303 1.943 153.352 2.250
202306 0.812 154.519 0.933
202309 4.484 155.464 5.121
202312 -2.524 157.148 -2.852
202403 0.397 159.372 0.442
202406 0.647 161.052 0.713
202409 -0.398 162.342 -0.435
202412 -0.186 164.740 -0.200
202503 0.492 168.102 0.520
202506 -0.177 169.670 -0.185
202509 0.382 170.739 0.397
202512 1.489 171.765 1.539
202603 0.174 175.066 0.176
202606 1.095 177.544 1.095

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$2.16 mean?
MRS Logistica (BSP:MRSA5B) has a Cyclically Adjusted FCF per Share of R$2.16 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 MRS Logistica and its competitors.
Is MRS Logistica's Cyclically Adjusted FCF per Share too high?
MRS Logistica's current Cyclically Adjusted FCF per Share is R$2.16. Overall, MRS Logistica has a GF Score™ of 76/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does MRS Logistica's Cyclically Adjusted FCF per Share compare to UNP and CSX?
MRS Logistica's Cyclically Adjusted FCF per Share of R$2.16 can be compared against companies in the Transportation 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 Transportation company?
A good Cyclically Adjusted FCF per Share depends on the Transportation 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 MRS Logistica and its competitors. MRS Logistica's current Cyclically Adjusted FCF per Share is R$2.16. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is MRS Logistica stock overvalued right now?
Based on GuruFocus' analysis, MRS Logistica (BSP:MRSA5B) is currently considered Modestly Overvalued. The stock's GF Value™ is R$30.13, compared to a current price of R$38.00 — trading 26.1% above its estimated fair value. The current Cyclically Adjusted FCF per Share is R$2.16. MRS Logistica's overall GF Score™ is 76/100 with 3 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 MRS Logistica (BSP:MRSA5B), the current Cyclically Adjusted FCF per Share is R$2.16 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 MRS Logistica (BSP:MRSA5B) Overvalued in 2026?

Based on GuruFocus' analysis, MRS Logistica stock appears to be overvalued. The current stock price of R$38.00 is trading 26.1% above its estimated GF Value™ of R$30.13. GuruFocus considers MRS Logistica to be Modestly Overvalued.

Key valuation signals for BSP:MRSA5B:

  • Cyclically Adjusted FCF per Share: R$2.16
  • GF Value™: R$30.13 vs. price of R$38.00 (26.1% above fair value)
  • GF Score™: 76/100 with 3 warning signs

No single metric tells the full story. See the BSP:MRSA5B stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


MRS Logistica Business Description

Other Exchanges MRSA6B:BrazilMRSA3B:Brazil
Address Praia de Botafogo 228, Sala 1201 E, Rio de Janeiro, RJ, BRA, 22250906
MRS Logistica SA is a publicly-held corporation engaged in the transportation services. The company operates a public railway transportation concession in the Southeast network, located in the States of Rio de Janeiro, Sao Paulo, and Minas Gerais. It interconnects the states of Rio de Janeiro, Minas Gerais, and Sao Paulo, spanning through the region that concentrates approximately 50% of Brazil's gross domestic product. Through MRS' railways, it also provides transport to reach the ports of Itaguai and Santos and Latin America. The company generates its entire revenue from providing cargo transport services in the Southeast Brazil.
76GF Score

Get the complete analysis for BSP:MRSA5B

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

R$38.00
Price
R$30.13
GF Value