CBYDF (Corby Spirit and Wine) Cyclically Adjusted FCF per Share: $0.81 (As of Mar. 2026)


CBYDF Corby Spirit and Wine Ltd CBYDF
94 GF Score
Price $11.37
GF Value $11.38
Valuation Fairly Valued
! 7 Warning Signs
View Full Analysis

What is Corby Spirit and Wine Cyclically Adjusted FCF per Share?

Corby Spirit and Wine CBYDF 94 Cyclically Adjusted FCF per Share is $0.81 as of Mar. 2026. GuruFocus rates CBYDF with a GF Score™ of 94/100 and a GF Value™ of $11.38 (Fairly Valued). The stock has 7 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.

Corby Spirit and Wine's adjusted free cash flow per share for the three months ended in Mar. 2026 was $-0.476. 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 $0.81 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Corby Spirit and Wine's average Cyclically Adjusted FCF Growth Rate was 1.80% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 3.10% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -1.30% per year. During the past 10 years, the average Cyclically Adjusted FCF Growth Rate was 0.30% 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 Corby Spirit and Wine was 4.20% per year. The lowest was -3.90% per year. And the median was 0.00% per year.

As of today (2026-06-30), Corby Spirit and Wine's current stock price is $11.37. Corby Spirit and Wine's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was $0.81. Corby Spirit and Wine's Cyclically Adjusted Price-to-FCF of today is 14.04.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Corby Spirit and Wine was 23.49. The lowest was 10.93. And the median was 15.39.


Corby Spirit and Wine  (OTCPK:CBYDF) 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.

Corby Spirit and Wine's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=11.37/0.81
=14.04

* 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 Corby Spirit and Wine was 23.49. The lowest was 10.93. And the median was 15.39.


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.


Corby Spirit and Wine Cyclically Adjusted FCF per Share Related Terms


Corby Spirit and Wine Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Corby Spirit and Wine'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.

Corby Spirit and Wine Cyclically Adjusted FCF per Share Chart

Corby Spirit and Wine Annual Data
Trend Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24 Jun25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.97 0.85 0.77 0.79 0.82

Corby Spirit and Wine Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
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 0.77 0.82 0.82 0.86 0.81

CBYDF vs BF.B: Cyclically Adjusted FCF per Share Comparison

For the Beverages - Wineries & Distilleries subindustry, Corby Spirit and Wine'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.


Corby Spirit and Wine Cyclically Adjusted Price-to-FCF vs Beverages - Alcoholic Industry

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

* The bar in red indicates where Corby Spirit and Wine's Cyclically Adjusted Price-to-FCF falls into.


CBYDF
94GF Score
Corby Spirit and Wine Ltd CBYDF
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Corby Spirit and Wine 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, Corby Spirit and Wine's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=-0.476/132.2623*132.2623
=-0.476

Current CPI (Mar. 2026) = 132.2623.

Corby Spirit and Wine Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.404 102.002 0.524
201609 0.039 101.765 0.051
201612 0.319 101.449 0.416
201703 0.052 102.634 0.067
201706 0.232 103.029 0.298
201709 0.172 103.345 0.220
201712 0.448 103.345 0.573
201803 -0.195 105.004 -0.246
201806 0.300 105.557 0.376
201809 0.140 105.636 0.175
201812 0.394 105.399 0.494
201903 0.056 106.979 0.069
201906 0.168 107.690 0.206
201909 0.145 107.611 0.178
201912 0.382 107.769 0.469
202003 0.089 107.927 0.109
202006 0.595 108.401 0.726
202009 0.105 108.164 0.128
202012 0.440 108.559 0.536
202103 0.140 110.298 0.168
202106 0.361 111.720 0.427
202109 -1.527 112.905 -1.789
202112 0.724 113.774 0.842
202203 0.052 117.646 0.058
202206 0.347 120.806 0.380
202209 -0.150 120.648 -0.164
202212 0.496 120.964 0.542
202303 -0.003 122.702 -0.003
202306 0.458 124.203 0.488
202309 -0.139 125.230 -0.147
202312 0.666 125.072 0.704
202403 -0.191 126.258 -0.200
202406 0.398 127.522 0.413
202409 0.088 127.285 0.091
202412 0.764 127.364 0.793
202503 -0.177 129.181 -0.181
202506 0.390 129.892 0.397
202509 0.129 130.287 0.131
202512 0.787 130.366 0.798
202603 -0.476 132.262 -0.476

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 $0.81 mean?
Corby Spirit and Wine (CBYDF) has a Cyclically Adjusted FCF per Share of $0.81 as of Mar. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Corby Spirit and Wine and its competitors.
Is Corby Spirit and Wine's Cyclically Adjusted FCF per Share too high?
Corby Spirit and Wine's current Cyclically Adjusted FCF per Share is $0.81. Overall, Corby Spirit and Wine has a GF Score™ of 94/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Corby Spirit and Wine's Cyclically Adjusted FCF per Share compare to BF.B?
Corby Spirit and Wine's Cyclically Adjusted FCF per Share of $0.81 can be compared against companies in the Beverages - Alcoholic 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 Beverages - Alcoholic company?
A good Cyclically Adjusted FCF per Share depends on the Beverages - Alcoholic 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 Corby Spirit and Wine and its competitors. Corby Spirit and Wine's current Cyclically Adjusted FCF per Share is $0.81. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Corby Spirit and Wine stock overvalued right now?
Based on GuruFocus' analysis, Corby Spirit and Wine (CBYDF) is currently considered Fairly Valued. The stock's GF Value™ is $11.38, compared to a current price of $11.37 — trading 0.1% below its estimated fair value. The current Cyclically Adjusted FCF per Share is $0.81. Corby Spirit and Wine's overall GF Score™ is 94/100 with 7 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 Corby Spirit and Wine (CBYDF), the current Cyclically Adjusted FCF per Share is $0.81 as of Mar. 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 Corby Spirit and Wine (CBYDF) Overvalued in 2026?

Based on GuruFocus' analysis, Corby Spirit and Wine stock appears to be undervalued. The current stock price of $11.37 is trading 0.1% below its estimated GF Value™ of $11.38. GuruFocus considers Corby Spirit and Wine to be Fairly Valued.

Key valuation signals for CBYDF:

  • Cyclically Adjusted FCF per Share: $0.81
  • GF Value™: $11.38 vs. price of $11.37 (0.1% below fair value)
  • GF Score™: 94/100 with 7 warning signs

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


Corby Spirit and Wine Business Description

Address 225 King Street West, Suite 1100, Toronto, ON, CAN, M5V 3M2
Corby Spirit and Wine Ltd is a Canadian manufacturer, marketer, and importer of spirits, wines, and ready-to-drink cocktails. The company derives its revenues from the sale of its owned brands in Canada and other international markets, as well as earning commissions from representing selected non-owned brands in the Canadian market. It has two reportable segments: Case Goods and Commissions. Maximum revenue is generated from its Case Goods segment, which is involved in the production and distribution of its owned beverage alcohol brands. Corby's portfolio of owned brands includes J. P. Wiser's Canadian whisky, Lamb's rum, Polar Ice vodka, McGuinness liqueurs, and Cottage Springs and Nude RTD beverages. Geographically, it derives key revenue from Canada, followed by the USA, UK, and others.
94GF Score

Get the complete analysis for CBYDF

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

$11.37
Price
$11.38
GF Value