GURUFOCUS.COM » STOCK LIST » Industrials » Transportation » A P Moller Maersk AS (CHIX:MAERAc) » Definitions » Cyclically Adjusted FCF per Share

A P Moller Maersk AS (CHIX:MAERAC) Cyclically Adjusted FCF per Share : kr1,868.95 (As of Dec. 2024)


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

What is A P Moller Maersk AS 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.

A P Moller Maersk AS's adjusted free cash flow per share for the three months ended in Dec. 2024 was kr1,242.671. 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 kr1,868.95 for the trailing ten years ended in Dec. 2024.

During the past 12 months, A P Moller Maersk AS's average Cyclically Adjusted FCF Growth Rate was 21.70% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 124.00% 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 A P Moller Maersk AS was 124.00% per year. The lowest was 124.00% per year. And the median was 124.00% per year.

As of today (2025-04-28), A P Moller Maersk AS's current stock price is kr11105.00. A P Moller Maersk AS's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2024 was kr1,868.95. A P Moller Maersk AS's Cyclically Adjusted Price-to-FCF of today is 5.94.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of A P Moller Maersk AS was 1071.23. The lowest was 5.05. And the median was 7.64.


A P Moller Maersk AS Cyclically Adjusted FCF per Share Historical Data

The historical data trend for A P Moller Maersk AS'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.

A P Moller Maersk AS Cyclically Adjusted FCF per Share Chart

A P Moller Maersk AS Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only -439.95 157.97 1,400.22 1,510.71 1,868.95

A P Moller Maersk AS Quarterly Data
Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
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 1,510.71 1,566.48 1,540.49 1,559.51 1,868.95

Competitive Comparison of A P Moller Maersk AS's Cyclically Adjusted FCF per Share

For the Marine Shipping subindustry, A P Moller Maersk AS'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.


A P Moller Maersk AS's Cyclically Adjusted Price-to-FCF Distribution in the Transportation Industry

For the Transportation industry and Industrials sector, A P Moller Maersk AS's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where A P Moller Maersk AS's Cyclically Adjusted Price-to-FCF falls into.


;
;

A P Moller Maersk AS 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, A P Moller Maersk AS's adjusted Free Cash Flow per Share data for the three months ended in Dec. 2024 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Dec. 2024 (Change)*Current CPI (Dec. 2024)
=1242.671/118.9000*118.9000
=1,242.671

Current CPI (Dec. 2024) = 118.9000.

A P Moller Maersk AS Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201503 -11.230 100.200 -13.326
201506 -35.338 100.300 -41.891
201509 191.369 100.200 227.084
201512 112.932 99.800 134.545
201603 -349.851 100.200 -415.143
201606 -51.788 100.600 -61.209
201609 148.840 100.200 176.618
201612 22.460 100.300 26.625
201703 -79.034 101.200 -92.857
201706 15.677 101.200 18.419
201709 -104.830 101.800 -122.439
201712 13.683 101.300 16.060
201803 -265.479 101.700 -310.378
201806 -8,504.667 102.300 -9,884.701
201809 211.562 102.400 245.652
201812 218.912 102.100 254.933
201903 223.997 102.900 258.826
201906 237.994 102.900 275.000
201909 446.584 102.900 516.024
201912 356.637 102.900 412.091
202003 311.103 103.300 358.085
202006 490.115 103.200 564.677
202009 619.948 103.500 712.191
202012 682.351 103.400 784.638
202103 999.573 104.300 1,139.494
202106 1,182.349 105.000 1,338.869
202109 1,988.781 105.800 2,235.029
202112 2,168.974 106.600 2,419.240
202203 2,484.032 109.900 2,687.456
202206 2,890.528 113.600 3,025.385
202209 3,520.192 116.400 3,595.797
202212 2,877.624 115.900 2,952.110
202303 1,792.778 117.300 1,817.232
202306 812.053 116.400 829.494
202309 235.335 117.400 238.342
202312 -455.374 116.700 -463.959
202403 165.836 118.400 166.536
202406 319.937 118.500 321.017
202409 1,416.487 118.900 1,416.487
202412 1,242.671 118.900 1,242.671

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


A P Moller Maersk AS  (CHIX:MAERAc) 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.

A P Moller Maersk AS's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=11105.00/1868.95
=5.94

* 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 A P Moller Maersk AS was 1071.23. The lowest was 5.05. And the median was 7.64.


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.


A P Moller Maersk AS Cyclically Adjusted FCF per Share Related Terms

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


A P Moller Maersk AS Business Description

Address
Esplanaden 50, Copenhagen, DNK, 1263
Denmark-listed A.P. Moller-Maersk operates trade, shipping, logistics and terminal assets globally. The oceans segment, the largest contributor to group revenue and earnings, has the second-largest oceangoing shipping capacity globally. Maersk has acquired several logistics firms in the past couple of years and plans for the segment to be the company's growth engine. Over the past few years, Maersk has divested noncore operations, such as its long-standing stakes in Danske Bank and Dansk Supermarked as well as its oil and gas operations and ocean towing.

A P Moller Maersk AS Headlines

No Headlines