FOTRF (Mitsui Fudosan Retail Fund Investment) Cyclically Adjusted FCF per Share: $14.67 (As of Dec. 2025)

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.

FOTRF Mitsui Fudosan Retail Fund Investment Corp FOTRF
60 GF Score
Price $765.00
GF Value $842.65
! 5 Warning Signs
View Full Analysis

What is Mitsui Fudosan Retail Fund Investment Cyclically Adjusted FCF per Share?

Mitsui Fudosan Retail Fund Investment FOTRF 60 Cyclically Adjusted FCF per Share is $14.67 as of Dec. 2025. GuruFocus rates FOTRF with a GF Score™ of 60/100 and a GF Value™ of $842.65. The stock has 5 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.

Mitsui Fudosan Retail Fund Investment's adjusted free cash flow per share data for the fiscal year that ended in Dec. 2025 was $9.946. 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 $14.67 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Mitsui Fudosan Retail Fund Investment's average Cyclically Adjusted FCF Growth Rate was 26.60% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 26.80% 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 Mitsui Fudosan Retail Fund Investment was 44.50% per year. The lowest was 14.80% per year. And the median was 26.80% per year.

As of today (2026-08-03), Mitsui Fudosan Retail Fund Investment's current stock price is $ 765.00. Mitsui Fudosan Retail Fund Investment's Cyclically Adjusted FCF per Share for the fiscal year that ended in Dec. 2025 was $14.67. Mitsui Fudosan Retail Fund Investment's Cyclically Adjusted Price-to-FCF of today is 52.15.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Mitsui Fudosan Retail Fund Investment was 116.89. The lowest was 44.69. And the median was 73.60.


Mitsui Fudosan Retail Fund Investment  (OTCPK:FOTRF) 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.

Mitsui Fudosan Retail Fund Investment's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=765.00/14.67
=52.15

* 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 Mitsui Fudosan Retail Fund Investment was 116.89. The lowest was 44.69. And the median was 73.60.


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.


Mitsui Fudosan Retail Fund Investment Cyclically Adjusted FCF per Share Related Terms


Mitsui Fudosan Retail Fund Investment Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Mitsui Fudosan Retail Fund Investment'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.

Mitsui Fudosan Retail Fund Investment Cyclically Adjusted FCF per Share Chart

Mitsui Fudosan Retail Fund Investment 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 -3.62 6.53 9.94 13.86 14.67

Mitsui Fudosan Retail Fund Investment Semi-Annual Data
Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
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 9.94 0.00 13.86 0.00 14.67

FOTRF vs SPG, O, KIM: Cyclically Adjusted FCF per Share Comparison

For the REIT - Retail subindustry, Mitsui Fudosan Retail Fund Investment'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.


Mitsui Fudosan Retail Fund Investment Cyclically Adjusted Price-to-FCF vs REITs Industry

For the REITs industry and Real Estate sector, Mitsui Fudosan Retail Fund Investment's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Mitsui Fudosan Retail Fund Investment's Cyclically Adjusted Price-to-FCF falls into.


FOTRF
60GF Score
Mitsui Fudosan Retail Fund Investment Corp FOTRF
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Mitsui Fudosan Retail Fund Investment 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, Mitsui Fudosan Retail Fund Investment's adjusted Free Cash Flow per Share data for the fiscal year that ended in Dec. 2025 was:

Adj_FreeCashFlowPerShare=Free Cash Flow per Share /CPI of Dec. 2025 (Change)*Current CPI (Dec. 2025)
=9.946/113.0000*113.0000
=9.946

Current CPI (Dec. 2025) = 113.0000.

Mitsui Fudosan Retail Fund Investment Annual Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201612 17.144 98.400 19.688
201712 36.447 99.400 41.434
201812 9.356 99.700 10.604
201912 -53.376 100.500 -60.015
202012 26.816 99.300 30.516
202112 -26.769 100.100 -30.219
202212 51.089 104.100 55.457
202312 13.781 106.800 14.581
202412 34.190 110.700 34.900
202512 9.946 113.000 9.946

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 $14.67 mean?
Mitsui Fudosan Retail Fund Investment (FOTRF) has a Cyclically Adjusted FCF per Share of $14.67 as of Dec. 2025. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Mitsui Fudosan Retail Fund Investment and its competitors.
Is Mitsui Fudosan Retail Fund Investment's Cyclically Adjusted FCF per Share too high?
Mitsui Fudosan Retail Fund Investment's current Cyclically Adjusted FCF per Share is $14.67. Overall, Mitsui Fudosan Retail Fund Investment has a GF Score™ of 60/100, reflecting its overall financial health beyond just this single metric.
How does Mitsui Fudosan Retail Fund Investment's Cyclically Adjusted FCF per Share compare to SPG and O?
Mitsui Fudosan Retail Fund Investment's Cyclically Adjusted FCF per Share of $14.67 can be compared against companies in the REITs 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 REITs company?
A good Cyclically Adjusted FCF per Share depends on the REITs 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 Mitsui Fudosan Retail Fund Investment and its competitors. Mitsui Fudosan Retail Fund Investment's current Cyclically Adjusted FCF per Share is $14.67. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Mitsui Fudosan Retail Fund Investment stock overvalued right now?
Mitsui Fudosan Retail Fund Investment (FOTRF) has a current Cyclically Adjusted FCF per Share of $14.67. The stock's GF Value™ is $842.65, compared to a current price of $765.00 — trading 9.2% below its estimated fair value. The current Cyclically Adjusted FCF per Share is $14.67. Mitsui Fudosan Retail Fund Investment's overall GF Score™ is 60/100 with 5 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 Mitsui Fudosan Retail Fund Investment (FOTRF), the current Cyclically Adjusted FCF per Share is $14.67 as of Dec. 2025. 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 Mitsui Fudosan Retail Fund Investment (FOTRF) Overvalued in 2026?

Based on GuruFocus' analysis, Mitsui Fudosan Retail Fund Investment stock appears to be undervalued. The current stock price of $765.00 is trading 9.2% below its estimated GF Value™ of $842.65.

Key valuation signals for FOTRF:

  • Cyclically Adjusted FCF per Share: $14.67
  • GF Value™: $842.65 vs. price of $765.00 (9.2% below fair value)
  • GF Score™: 60/100 with 5 warning signs

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


Mitsui Fudosan Retail Fund Investment Business Description

Industry Real EstateREITs
Other Exchanges 8964:Japan
Address Kojun Building, 6th Floor, 6-8-7 Ginza, Chuo-ku, Tokyo, JPN, 104-0061
Frontier Real Estate Investment Corp is a real estate investment trust specializing in retail facilities. The company mainly invests in commercial buildings in the metropolitan area and local cities. The company aims at stable earnings and steady asset growth from midterm to long-term perspectives. Its property portfolio consists of AEON Shinagawa Seaside Shopping Center, AEON MALL Ibaraki, Papillon Plaza, Kamiikedai Tokyu Store, and Belltown Tambaguchi Eki-mae Store, among others.
60GF Score

Get the complete analysis for FOTRF

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

$765.00
Price
$842.65
GF Value