Kagome Co (FRA:5EW) Cyclically Adjusted FCF per Share: €0.48 (As of Mar. 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.

FRA:5EW Kagome Co Ltd FRA:5EW
83 GF Score
Price €14.40
GF Value €15.94
! 4 Warning Signs
View Full Analysis

What is Kagome Co Cyclically Adjusted FCF per Share?

Kagome Co FRA:5EW +1.41% 83 Cyclically Adjusted FCF per Share is €0.48 as of Mar. 2026. GuruFocus rates FRA:5EW with a GF Score™ of 83/100 and a GF Value™ of €15.94. The stock has 4 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.

Kagome Co's adjusted free cash flow per share for the three months ended in Mar. 2026 was €0.398. 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 €0.48 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Kagome Co's average Cyclically Adjusted FCF Growth Rate was 10.60% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 19.20% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 1.70% 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 Kagome Co was 19.20% per year. The lowest was -17.50% per year. And the median was -11.40% per year.

As of today (2026-07-18), Kagome Co's current stock price is €14.40. Kagome Co's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was €0.48. Kagome Co's Cyclically Adjusted Price-to-FCF of today is 30.00.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Kagome Co was 80.46. The lowest was 24.18. And the median was 38.12.


Kagome Co  (FRA:5EW) 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.

Kagome Co's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=14.40/0.48
=30.00

* 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 Kagome Co was 80.46. The lowest was 24.18. And the median was 38.12.


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.


Kagome Co Cyclically Adjusted FCF per Share Related Terms


Kagome Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Kagome Co'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.

Kagome Co Cyclically Adjusted FCF per Share Chart

Kagome Co 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 0.52 0.35 0.29 0.48 0.45

Kagome Co 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 0.50 0.55 0.45 0.45 0.48

FRA:5EW vs KHC, GIS: Cyclically Adjusted FCF per Share Comparison

For the Packaged Foods subindustry, Kagome Co'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.


Kagome Co Cyclically Adjusted Price-to-FCF vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Kagome Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


FRA:5EW
83GF Score
Kagome Co Ltd FRA:5EW
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Kagome Co 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, Kagome Co'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)
=0.398/112.7000*112.7000
=0.398

Current CPI (Mar. 2026) = 112.7000.

Kagome Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.556 98.100 0.639
201609 0.324 98.000 0.373
201612 0.545 98.400 0.624
201703 0.000 98.100 0.000
201706 0.000 98.500 0.000
201709 0.000 98.800 0.000
201712 0.000 99.400 0.000
201803 -0.019 99.200 -0.022
201806 0.239 99.200 0.272
201809 0.055 99.900 0.062
201812 -0.277 99.700 -0.313
201903 -0.215 99.700 -0.243
201906 0.263 99.800 0.297
201909 -0.348 100.100 -0.392
201912 0.463 100.500 0.519
202003 -0.038 100.300 -0.043
202006 0.434 99.900 0.490
202009 0.447 99.900 0.504
202012 0.456 99.300 0.518
202103 -0.225 99.900 -0.254
202106 0.471 99.500 0.533
202109 -0.294 100.100 -0.331
202112 0.035 100.100 0.039
202203 -0.358 101.100 -0.399
202206 0.276 101.800 0.306
202209 -0.380 103.100 -0.415
202212 0.009 104.100 0.010
202303 0.231 104.400 0.249
202306 0.258 105.200 0.276
202309 -0.059 106.200 -0.063
202312 -0.536 106.800 -0.566
202403 0.810 107.200 0.852
202406 0.718 108.200 0.748
202409 -0.921 108.900 -0.953
202412 0.866 110.700 0.882
202503 0.348 111.100 0.353
202506 0.794 111.700 0.801
202509 -0.687 112.000 -0.691
202512 0.538 113.000 0.537
202603 0.398 112.700 0.398

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 €0.48 mean?
Kagome Co (FRA:5EW) has a Cyclically Adjusted FCF per Share of €0.48 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 Kagome Co and its competitors.
Is Kagome Co's Cyclically Adjusted FCF per Share too high?
Kagome Co's current Cyclically Adjusted FCF per Share is €0.48. Overall, Kagome Co has a GF Score™ of 83/100, reflecting its overall financial health beyond just this single metric.
How does Kagome Co's Cyclically Adjusted FCF per Share compare to KHC and GIS?
Kagome Co's Cyclically Adjusted FCF per Share of €0.48 can be compared against companies in the Consumer Packaged Goods 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 Consumer Packaged Goods company?
A good Cyclically Adjusted FCF per Share depends on the Consumer Packaged Goods 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 Kagome Co and its competitors. Kagome Co's current Cyclically Adjusted FCF per Share is €0.48. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Kagome Co stock overvalued right now?
Kagome Co (FRA:5EW) has a current Cyclically Adjusted FCF per Share of €0.48. The stock's GF Value™ is €15.94, compared to a current price of €14.40 — trading 9.7% below its estimated fair value. The current Cyclically Adjusted FCF per Share is €0.48. Kagome Co's overall GF Score™ is 83/100 with 4 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 Kagome Co (FRA:5EW), the current Cyclically Adjusted FCF per Share is €0.48 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 Kagome Co (FRA:5EW) Overvalued in 2026?

Based on GuruFocus' analysis, Kagome Co stock appears to be undervalued. The current stock price of €14.40 is trading 9.7% below its estimated GF Value™ of €15.94.

Key valuation signals for FRA:5EW:

  • Cyclically Adjusted FCF per Share: €0.48
  • GF Value™: €15.94 vs. price of €14.40 (9.7% below fair value)
  • GF Score™: 83/100 with 4 warning signs

No single metric tells the full story. See the FRA:5EW stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Kagome Co Business Description

Other Exchanges 2811:Japan
Address 3-14-15 Nishiki, Naka-ku, Aichi Prefecture, Nagoya, JPN, 460-0003
Kagome Co Ltd is a Japan-based company engaged in the manufacture and sale of beverages, seasonings, and processed food products. The company operates through three reportable segments: Domestic Processed Food Business, International Business, and Other. The Domestic Processed Food segment produces and sells beverages and seasonings in Japan, while the International Business segment handles agricultural production, processing, and overseas sales, including tomato-based products. It generates the majority of its revenue from the Domestic Processed Food Business segment.
83GF Score

Get the complete analysis for FRA:5EW

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

€14.40
Price
€15.94
GF Value