Great Wall Motor Co (FRA:GRVB) Cyclically Adjusted FCF per Share: €1.01 (As of Dec. 2025)


FRA:GRVB Great Wall Motor Co Ltd FRA:GRVB
86 GF Score
Price €9.35
GF Value €18.36
Valuation Significantly Undervalued
! 2 Warning Signs
View Full Analysis

What is Great Wall Motor Co Cyclically Adjusted FCF per Share?

Great Wall Motor Co FRA:GRVB 86 Cyclically Adjusted FCF per Share is €1.01 as of Dec. 2025. GuruFocus rates FRA:GRVB with a GF Score™ of 86/100 and a GF Value™ of €18.36 (Significantly Undervalued). The stock has 2 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.

Great Wall Motor Co's adjusted free cash flow per share for the three months ended in Dec. 2025 was €2.108. 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 €1.01 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Great Wall Motor Co's average Cyclically Adjusted FCF Growth Rate was 45.50% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 26.90% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 24.20% 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 Great Wall Motor Co was 26.90% per year. The lowest was 8.30% per year. And the median was 18.05% per year.

As of today (2026-07-09), Great Wall Motor Co's current stock price is €9.35. Great Wall Motor Co's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was €1.01. Great Wall Motor Co's Cyclically Adjusted Price-to-FCF of today is 9.26.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Great Wall Motor Co was 123.13. The lowest was 8.88. And the median was 24.62.


Great Wall Motor Co  (FRA:GRVB) 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.

Great Wall Motor Co's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=9.35/1.01
=9.26

* 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 Great Wall Motor Co was 123.13. The lowest was 8.88. And the median was 24.62.


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.


Great Wall Motor Co Cyclically Adjusted FCF per Share Related Terms


Great Wall Motor Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Great Wall Motor 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.

Great Wall Motor Co Cyclically Adjusted FCF per Share Chart

Great Wall Motor 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 0.58 0.55 0.48 0.77 1.01

Great Wall Motor Co Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 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 0.77 0.59 0.67 0.78 1.01

FRA:GRVB vs TSLA, GM, F: Cyclically Adjusted FCF per Share Comparison

For the Auto Manufacturers subindustry, Great Wall Motor 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.


Great Wall Motor Co Cyclically Adjusted Price-to-FCF vs Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, Great Wall Motor Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


FRA:GRVB
86GF Score
Great Wall Motor Co Ltd FRA:GRVB
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Great Wall Motor 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, Great Wall Motor Co's adjusted Free Cash Flow per Share data for the three months ended in Dec. 2025 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Dec. 2025 (Change)*Current CPI (Dec. 2025)
=2.108/115.8323*115.8323
=2.108

Current CPI (Dec. 2025) = 115.8323.

Great Wall Motor Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 -0.239 102.200 -0.271
201606 0.446 101.400 0.509
201609 0.137 102.400 0.155
201612 -0.031 102.600 -0.035
201703 -1.021 103.200 -1.146
201706 1.717 103.100 1.929
201709 -0.393 104.100 -0.437
201712 -1.284 104.500 -1.423
201803 -0.330 105.300 -0.363
201806 2.062 104.900 2.277
201809 0.105 106.600 0.114
201812 0.007 106.500 0.008
201903 -0.419 107.700 -0.451
201906 0.693 107.700 0.745
201909 0.368 109.800 0.388
201912 0.326 111.200 0.340
202003 -0.084 112.300 -0.087
202006 0.966 110.400 1.014
202009 -1.573 111.700 -1.631
202012 0.236 111.500 0.245
202103 -0.253 112.662 -0.260
202106 1.783 111.769 1.848
202109 -0.078 112.215 -0.081
202112 1.703 113.108 1.744
202203 -2.401 114.335 -2.432
202206 2.399 114.558 2.426
202209 -0.888 115.339 -0.892
202212 0.092 115.116 0.093
202303 -1.763 115.116 -1.774
202306 0.177 114.558 0.179
202309 -0.183 115.339 -0.184
202312 1.802 114.781 1.819
202403 -0.760 115.227 -0.764
202406 1.286 114.781 1.298
202409 0.585 115.785 0.585
202412 1.285 114.893 1.296
202503 -1.719 115.116 -1.730
202506 2.137 114.907 2.154
202509 1.363 115.471 1.367
202512 2.108 115.832 2.108

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 €1.01 mean?
Great Wall Motor Co (FRA:GRVB) has a Cyclically Adjusted FCF per Share of €1.01 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 Great Wall Motor Co and its competitors.
Is Great Wall Motor Co's Cyclically Adjusted FCF per Share too high?
Great Wall Motor Co's current Cyclically Adjusted FCF per Share is €1.01. Overall, Great Wall Motor Co has a GF Score™ of 86/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Great Wall Motor Co's Cyclically Adjusted FCF per Share compare to TSLA and GM?
Great Wall Motor Co's Cyclically Adjusted FCF per Share of €1.01 can be compared against companies in the Vehicles & Parts 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 Vehicles & Parts company?
A good Cyclically Adjusted FCF per Share depends on the Vehicles & Parts 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 Great Wall Motor Co and its competitors. Great Wall Motor Co's current Cyclically Adjusted FCF per Share is €1.01. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Great Wall Motor Co stock overvalued right now?
Based on GuruFocus' analysis, Great Wall Motor Co (FRA:GRVB) is currently considered Significantly Undervalued. The stock's GF Value™ is €18.36, compared to a current price of €9.35 — trading 49.1% below its estimated fair value. The current Cyclically Adjusted FCF per Share is €1.01. Great Wall Motor Co's overall GF Score™ is 86/100 with 2 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 Great Wall Motor Co (FRA:GRVB), the current Cyclically Adjusted FCF per Share is €1.01 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 Great Wall Motor Co (FRA:GRVB) Overvalued in 2026?

Based on GuruFocus' analysis, Great Wall Motor Co stock appears to be undervalued. The current stock price of €9.35 is trading 49.1% below its estimated GF Value™ of €18.36. GuruFocus considers Great Wall Motor Co to be Significantly Undervalued.

Key valuation signals for FRA:GRVB:

  • Cyclically Adjusted FCF per Share: €1.01
  • GF Value™: €18.36 vs. price of €9.35 (49.1% below fair value)
  • GF Score™: 86/100 with 2 warning signs

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


Great Wall Motor Co Business Description

Address No. 2266 Chaoyang Road South, Hebei Province, Lianchi District, Baoding, CHN, 071000
Automobile manufacturer Great Wall Motor is China's market leader in the SUV and pickup truck segments. In 2025, the company sold about 758,000 Haval-branded SUVs and 335,000 WEY- and Tank-branded SUVs, making it the largest SUV manufacturer by sales volume for the 16th year. It also sold more than 181,000 pickup trucks, also ranked number one in sales volume for 26 consecutive years. China's domestic market accounts for about 60% of Great Wall's revenue in 2025, with the balance coming from Russia, the Middle East, South Africa, Australia, and Chile, among others.
86GF Score

Get the complete analysis for FRA:GRVB

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

€9.35
Price
€18.36
GF Value