Scandinavian Tobacco Group AS (CHIX:STGC) Cyclically Adjusted FCF per Share: kr12.58 (As of Mar. 2026)


CHIX:STGC Scandinavian Tobacco Group AS CHIX:STGC
65 GF Score
Price kr66.80
GF Value kr108.33
Valuation Significantly Undervalued
! 8 Warning Signs
View Full Analysis

What is Scandinavian Tobacco Group AS Cyclically Adjusted FCF per Share?

Scandinavian Tobacco Group AS CHIX:STGC 65 Cyclically Adjusted FCF per Share is kr12.58 as of Mar. 2026. GuruFocus rates CHIX:STGC with a GF Score™ of 65/100 and a GF Value™ of kr108.33 (Significantly Undervalued). The stock has 8 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.

Scandinavian Tobacco Group AS's adjusted free cash flow per share for the three months ended in Mar. 2026 was kr1.510. 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 kr12.58 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Scandinavian Tobacco Group AS's average Cyclically Adjusted FCF Growth Rate was -2.00% 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.

As of today (2026-07-05), Scandinavian Tobacco Group AS's current stock price is kr66.80. Scandinavian Tobacco Group AS's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was kr12.58. Scandinavian Tobacco Group AS's Cyclically Adjusted Price-to-FCF of today is 5.31.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Scandinavian Tobacco Group AS was 9.41. The lowest was 5.19. And the median was 7.86.


Scandinavian Tobacco Group AS  (CHIX:STGc) 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.

Scandinavian Tobacco Group AS's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=66.80/12.58
=5.31

* 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 Scandinavian Tobacco Group AS was 9.41. The lowest was 5.19. And the median was 7.86.


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.


Scandinavian Tobacco Group AS Cyclically Adjusted FCF per Share Related Terms


Scandinavian Tobacco Group AS Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Scandinavian Tobacco Group 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.

Scandinavian Tobacco Group AS Cyclically Adjusted FCF per Share Chart

Scandinavian Tobacco Group AS 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 0.00 0.00 0.00 12.54 11.68

Scandinavian Tobacco Group AS 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 13.12 12.92 12.81 11.68 12.58

CHIX:STGC vs PM, MO, TPB: Cyclically Adjusted FCF per Share Comparison

For the Tobacco subindustry, Scandinavian Tobacco Group 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.


Scandinavian Tobacco Group AS Cyclically Adjusted Price-to-FCF vs Tobacco Products Industry

For the Tobacco Products industry and Consumer Defensive sector, Scandinavian Tobacco Group AS's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Scandinavian Tobacco Group AS's Cyclically Adjusted Price-to-FCF falls into.


CHIX:STGC
65GF Score
Scandinavian Tobacco Group AS CHIX:STGC
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Scandinavian Tobacco Group 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, Scandinavian Tobacco Group AS'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)
=1.51/121.6800*121.6800
=1.510

Current CPI (Mar. 2026) = 121.6800.

Scandinavian Tobacco Group AS Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 3.682 100.600 4.454
201609 6.115 100.200 7.426
201612 3.436 100.300 4.168
201703 0.428 101.200 0.515
201706 2.546 101.200 3.061
201709 3.405 101.800 4.070
201712 2.922 101.300 3.510
201803 -0.804 101.700 -0.962
201806 2.158 102.300 2.567
201809 3.230 102.400 3.838
201812 2.093 102.100 2.494
201903 0.679 102.900 0.803
201906 2.358 102.900 2.788
201909 4.964 102.900 5.870
201912 3.642 102.900 4.307
202003 1.157 103.300 1.363
202006 4.171 103.200 4.918
202009 6.152 103.500 7.233
202012 2.366 103.400 2.784
202103 0.880 104.300 1.027
202106 4.444 105.000 5.150
202109 5.839 105.800 6.715
202112 2.689 106.600 3.069
202203 1.336 109.900 1.479
202206 1.515 113.600 1.623
202209 5.052 116.400 5.281
202212 3.211 115.900 3.371
202303 -2.103 117.300 -2.182
202306 1.800 116.400 1.882
202309 7.053 117.400 7.310
202312 5.161 116.700 5.381
202403 -1.505 118.400 -1.547
202406 2.029 118.500 2.083
202409 3.283 118.900 3.360
202412 7.334 118.900 7.505
202503 1.905 120.200 1.928
202506 1.398 120.700 1.409
202509 2.161 121.600 2.162
202512 1.826 121.200 1.833
202603 1.510 121.680 1.510

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 kr12.58 mean?
Scandinavian Tobacco Group AS (CHIX:STGC) has a Cyclically Adjusted FCF per Share of kr12.58 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 Scandinavian Tobacco Group AS and its competitors.
Is Scandinavian Tobacco Group AS's Cyclically Adjusted FCF per Share too high?
Scandinavian Tobacco Group AS's current Cyclically Adjusted FCF per Share is kr12.58. Overall, Scandinavian Tobacco Group AS has a GF Score™ of 65/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Scandinavian Tobacco Group AS's Cyclically Adjusted FCF per Share compare to PM and MO?
Scandinavian Tobacco Group AS's Cyclically Adjusted FCF per Share of kr12.58 can be compared against companies in the Tobacco Products 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 Tobacco Products company?
A good Cyclically Adjusted FCF per Share depends on the Tobacco Products 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 Scandinavian Tobacco Group AS and its competitors. Scandinavian Tobacco Group AS's current Cyclically Adjusted FCF per Share is kr12.58. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Scandinavian Tobacco Group AS stock overvalued right now?
Based on GuruFocus' analysis, Scandinavian Tobacco Group AS (CHIX:STGC) is currently considered Significantly Undervalued. The stock's GF Value™ is kr108.33, compared to a current price of kr66.80 — trading 38.3% below its estimated fair value. The current Cyclically Adjusted FCF per Share is kr12.58. Scandinavian Tobacco Group AS's overall GF Score™ is 65/100 with 8 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 Scandinavian Tobacco Group AS (CHIX:STGC), the current Cyclically Adjusted FCF per Share is kr12.58 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 Scandinavian Tobacco Group AS (CHIX:STGC) Overvalued in 2026?

Based on GuruFocus' analysis, Scandinavian Tobacco Group AS stock appears to be undervalued. The current stock price of kr66.80 is trading 38.3% below its estimated GF Value™ of kr108.33. GuruFocus considers Scandinavian Tobacco Group AS to be Significantly Undervalued.

Key valuation signals for CHIX:STGC:

  • Cyclically Adjusted FCF per Share: kr12.58
  • GF Value™: kr108.33 vs. price of kr66.80 (38.3% below fair value)
  • GF Score™: 65/100 with 8 warning signs

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


Scandinavian Tobacco Group AS Business Description

Address Sandtoften 9, Gentofte, DNK, 2820
Scandinavian Tobacco Group AS offers cigars, pipe tobacco, and accessories in North America, Europe, and Australia. It operates in three segments: North America online and retail, which includes direct to consumer sales of all product categories sold via the online, catalogue and retail channel in North America. North America branded and the Rest of the World, which provides its products to wholesalers and distributors; Europe Branded comprises sale of all product categories to wholesalers, distributors and direct to retail in Germany, Denmark, Sweden, France, Italy, Belgium, the Netherlands, Luxembourg, Spain, Portugal, the UK, and Ireland.
65GF Score

Get the complete analysis for CHIX:STGC

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

kr66.80
Price
kr108.33
GF Value