Nelly Group AB (FRA:CD20) Cyclically Adjusted FCF per Share: €0.30 (As of Mar. 2026)


FRA:CD20 Nelly Group AB FRA:CD20
59 GF Score
Price €3.20
GF Value €2.97
Valuation Fairly Valued
! 3 Warning Signs
View Full Analysis

What is Nelly Group AB Cyclically Adjusted FCF per Share?

Nelly Group AB FRA:CD20 59 Cyclically Adjusted FCF per Share is €0.30 as of Mar. 2026. GuruFocus rates FRA:CD20 with a GF Score™ of 59/100 and a GF Value™ of €2.97 (Fairly Valued). The stock has 3 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.

Nelly Group AB's adjusted free cash flow per share for the three months ended in Mar. 2026 was €-0.082. 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 €0.30 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Nelly Group AB's average Cyclically Adjusted FCF Growth Rate was 1772.20% 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 Nelly Group AB was 59.50% per year. The lowest was 8.80% per year. And the median was 38.80% per year.

As of today (2026-07-11), Nelly Group AB's current stock price is €3.202. Nelly Group AB's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was €0.30. Nelly Group AB's Cyclically Adjusted Price-to-FCF of today is 10.67.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Nelly Group AB was 263.89. The lowest was 0.18. And the median was 10.69.


Nelly Group AB  (FRA:CD20) 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.

Nelly Group AB's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=3.202/0.30
=10.67

* 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 Nelly Group AB was 263.89. The lowest was 0.18. And the median was 10.69.


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.


Nelly Group AB Cyclically Adjusted FCF per Share Related Terms


Nelly Group AB Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Nelly Group AB'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.

Nelly Group AB Cyclically Adjusted FCF per Share Chart

Nelly Group AB 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 -0.61 -0.44 -0.26 -0.12 0.18

Nelly Group AB 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 0.02 0.07 0.14 0.18 0.30

FRA:CD20 vs TJX, ROST, BURL: Cyclically Adjusted FCF per Share Comparison

For the Apparel Retail subindustry, Nelly Group AB'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.


Nelly Group AB Cyclically Adjusted Price-to-FCF vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Nelly Group AB's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Nelly Group AB's Cyclically Adjusted Price-to-FCF falls into.


FRA:CD20
59GF Score
Nelly Group AB FRA:CD20
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Nelly Group AB 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, Nelly Group AB'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)
=-0.082/133.5600*133.5600
=-0.082

Current CPI (Mar. 2026) = 133.5600.

Nelly Group AB Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.384 101.019 0.508
201609 -0.699 101.138 -0.923
201612 1.222 102.022 1.600
201703 -1.139 102.022 -1.491
201706 1.658 102.752 2.155
201709 -0.283 103.279 -0.366
201712 1.128 103.793 1.452
201803 -2.037 103.962 -2.617
201806 0.248 104.875 0.316
201809 -0.271 105.679 -0.342
201812 0.798 105.912 1.006
201903 -0.871 105.886 -1.099
201906 0.452 106.742 0.566
201909 -0.223 107.214 -0.278
201912 1.663 107.766 2.061
202003 -0.562 106.563 -0.704
202006 0.451 107.498 0.560
202009 -0.072 107.635 -0.089
202012 0.293 108.296 0.361
202103 -0.151 108.360 -0.186
202106 0.071 108.928 0.087
202109 -0.153 110.338 -0.185
202112 0.315 112.486 0.374
202203 -0.602 114.825 -0.700
202206 0.186 118.384 0.210
202209 -0.270 122.296 -0.295
202212 0.388 126.365 0.410
202303 -0.223 127.042 -0.234
202306 0.248 129.407 0.256
202309 -0.039 130.224 -0.040
202312 0.150 131.912 0.152
202403 -0.014 132.205 -0.014
202406 0.312 132.716 0.314
202409 -0.054 132.304 -0.055
202412 0.208 132.987 0.209
202503 -0.040 132.825 -0.040
202506 0.315 133.699 0.315
202509 -0.056 133.480 -0.056
202512 0.156 133.390 0.156
202603 -0.082 133.560 -0.082

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 €0.30 mean?
Nelly Group AB (FRA:CD20) has a Cyclically Adjusted FCF per Share of €0.30 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 Nelly Group AB and its competitors.
Is Nelly Group AB's Cyclically Adjusted FCF per Share too high?
Nelly Group AB's current Cyclically Adjusted FCF per Share is €0.30. Overall, Nelly Group AB has a GF Score™ of 59/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Nelly Group AB's Cyclically Adjusted FCF per Share compare to TJX and ROST?
Nelly Group AB's Cyclically Adjusted FCF per Share of €0.30 can be compared against companies in the Retail - Cyclical 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 Retail - Cyclical company?
A good Cyclically Adjusted FCF per Share depends on the Retail - Cyclical 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 Nelly Group AB and its competitors. Nelly Group AB's current Cyclically Adjusted FCF per Share is €0.30. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Nelly Group AB stock overvalued right now?
Based on GuruFocus' analysis, Nelly Group AB (FRA:CD20) is currently considered Fairly Valued. The stock's GF Value™ is €2.97, compared to a current price of €3.20 — trading 7.8% above its estimated fair value. The current Cyclically Adjusted FCF per Share is €0.30. Nelly Group AB's overall GF Score™ is 59/100 with 3 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 Nelly Group AB (FRA:CD20), the current Cyclically Adjusted FCF per Share is €0.30 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 Nelly Group AB (FRA:CD20) Overvalued in 2026?

Based on GuruFocus' analysis, Nelly Group AB stock appears to be overvalued. The current stock price of €3.20 is trading 7.8% above its estimated GF Value™ of €2.97. GuruFocus considers Nelly Group AB to be Fairly Valued.

Key valuation signals for FRA:CD20:

  • Cyclically Adjusted FCF per Share: €0.30
  • GF Value™: €2.97 vs. price of €3.20 (7.8% above fair value)
  • GF Score™: 59/100 with 3 warning signs

No single metric tells the full story. See the FRA:CD20 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Nelly Group AB Business Description

Address c/o Nelly NLY AB, Lundbygatan 1, P.O. Box 690, Boras, SWE, 501 13
Nelly Group AB is active in the retail industry. The company offers a wide range of fashion and accessories to mainly young women in the Nordic region. At the core is the own brand Nelly, which is marketed and sold in combination with a well-composed portfolio of external brands. The company sells directly to its target group via digital customers, mainly Nelly.com. Geographically, the company generates a majority of its revenue from Sweden, and the rest from Other Nordic regions, and the Rest of the world.
59GF Score

Get the complete analysis for FRA:CD20

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

€3.20
Price
€2.97
GF Value