Wacoal Holdings (FRA:WA5) Cyclically Adjusted FCF per Share: €0.51 (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:WA5 Wacoal Holdings Corp FRA:WA5
65 GF Score
Price €24.20
GF Value €25.99
Valuation Fairly Valued
! 3 Warning Signs
View Full Analysis

What is Wacoal Holdings Cyclically Adjusted FCF per Share?

Wacoal Holdings FRA:WA5 -0.82% 65 Cyclically Adjusted FCF per Share is €0.51 as of Mar. 2026. GuruFocus rates FRA:WA5 with a GF Score™ of 65/100 and a GF Value™ of €25.99 (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.

Wacoal Holdings's adjusted free cash flow per share for the three months ended in Mar. 2026 was €-0.200. 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 €0.51 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Wacoal Holdings's average Cyclically Adjusted FCF Growth Rate was 12.00% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 2.80% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -0.40% per year. During the past 10 years, the average Cyclically Adjusted FCF Growth Rate was -0.70% 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 Wacoal Holdings was 40.30% per year. The lowest was -23.80% per year. And the median was 3.80% per year.

As of today (2026-07-29), Wacoal Holdings's current stock price is €24.20. Wacoal Holdings's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was €0.51. Wacoal Holdings's Cyclically Adjusted Price-to-FCF of today is 47.45.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Wacoal Holdings was 71.11. The lowest was 18.93. And the median was 28.85.


Wacoal Holdings  (FRA:WA5) 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.

Wacoal Holdings's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=24.20/0.51
=47.45

* 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 Wacoal Holdings was 71.11. The lowest was 18.93. And the median was 28.85.


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.


Wacoal Holdings Cyclically Adjusted FCF per Share Related Terms


Wacoal Holdings Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Wacoal Holdings'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.

Wacoal Holdings Cyclically Adjusted FCF per Share Chart

Wacoal Holdings Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.67 0.58 0.56 0.52 0.51

Wacoal Holdings 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 0.52 0.50 0.51 0.48 0.51

FRA:WA5 vs RL, LEVI, VFC: Cyclically Adjusted FCF per Share Comparison

For the Apparel Manufacturing subindustry, Wacoal Holdings'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.


Wacoal Holdings Cyclically Adjusted Price-to-FCF vs Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Wacoal Holdings's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


FRA:WA5
65GF Score
Wacoal Holdings Corp FRA:WA5
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Wacoal Holdings 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, Wacoal Holdings'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)
=-0.2/112.7000*112.7000
=-0.200

Current CPI (Mar. 2026) = 112.7000.

Wacoal Holdings Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.233 98.100 0.268
201609 0.447 98.000 0.514
201612 0.702 98.400 0.804
201703 -0.308 98.100 -0.354
201706 -0.044 98.500 -0.050
201709 0.682 98.800 0.778
201712 0.472 99.400 0.535
201803 -0.050 99.200 -0.057
201806 0.203 99.200 0.231
201809 0.423 99.900 0.477
201812 0.446 99.700 0.504
201903 -0.165 99.700 -0.187
201906 0.016 99.800 0.018
201909 0.555 100.100 0.625
201912 0.449 100.500 0.504
202003 -0.200 100.300 -0.225
202006 -1.488 99.900 -1.679
202009 0.693 99.900 0.782
202012 0.596 99.300 0.676
202103 -0.026 99.900 -0.029
202106 -0.138 99.500 -0.156
202109 0.842 100.100 0.948
202112 0.289 100.100 0.325
202203 -0.148 101.100 -0.165
202206 0.180 101.800 0.199
202209 0.091 103.100 0.099
202212 -0.013 104.100 -0.014
202303 0.005 104.400 0.005
202306 -0.003 105.200 -0.003
202309 0.238 106.200 0.253
202312 0.298 106.800 0.314
202403 0.344 107.200 0.362
202406 -0.201 108.200 -0.209
202409 0.615 108.900 0.636
202412 -0.127 110.700 -0.129
202503 -0.148 111.100 -0.150
202506 0.084 111.700 0.085
202509 0.526 112.000 0.529
202512 0.090 113.000 0.090
202603 -0.200 112.700 -0.200

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 €0.51 mean?
Wacoal Holdings (FRA:WA5) has a Cyclically Adjusted FCF per Share of €0.51 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 Wacoal Holdings and its competitors.
Is Wacoal Holdings' Cyclically Adjusted FCF per Share too high?
Wacoal Holdings' current Cyclically Adjusted FCF per Share is €0.51. Overall, Wacoal Holdings has a GF Score™ of 65/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Wacoal Holdings' Cyclically Adjusted FCF per Share compare to RL and LEVI?
Wacoal Holdings' Cyclically Adjusted FCF per Share of €0.51 can be compared against companies in the Manufacturing - Apparel & Accessories 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 Manufacturing - Apparel & Accessories company?
A good Cyclically Adjusted FCF per Share depends on the Manufacturing - Apparel & Accessories 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 Wacoal Holdings and its competitors. Wacoal Holdings's current Cyclically Adjusted FCF per Share is €0.51. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Wacoal Holdings stock overvalued right now?
Based on GuruFocus' analysis, Wacoal Holdings (FRA:WA5) is currently considered Fairly Valued. The stock's GF Value™ is €25.99, compared to a current price of €24.20 — trading 6.9% below its estimated fair value. The current Cyclically Adjusted FCF per Share is €0.51. Wacoal Holdings' overall GF Score™ is 65/100 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 Wacoal Holdings (FRA:WA5), the current Cyclically Adjusted FCF per Share is €0.51 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 Wacoal Holdings (FRA:WA5) Overvalued in 2026?

Based on GuruFocus' analysis, Wacoal Holdings stock appears to be undervalued. The current stock price of €24.20 is trading 6.9% below its estimated GF Value™ of €25.99. GuruFocus considers Wacoal Holdings to be Fairly Valued.

Key valuation signals for FRA:WA5:

  • Cyclically Adjusted FCF per Share: €0.51
  • GF Value™: €25.99 vs. price of €24.20 (6.9% below fair value)
  • GF Score™: 65/100 with 3 warning signs

No single metric tells the full story. See the FRA:WA5 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Wacoal Holdings Business Description

Other Exchanges WACLY:USA3591:Japan
Address 29, Nakajima-cho, Kisshoin, Minami-ku, Kyoto, JPN, 601-8530
Wacoal Holdings Corp primarily manufactures and sells women's intimate apparel under the Wacoal brand. Roughly three fourths of its sales are from women's foundation garments and lingerie, which includes brassieres, girdles, slips, and women's briefs. Other innerwear includes nightwear, hosiery, and children's underwear. Remaining sales consist of outerwear and sportswear, textile products, and nonapparel businesses. Wacoal sells most of its apparel wholesale to department stores and other retailers. Less than a fourth of its apparel sales are direct to the customer via its retail stores, catalog sales, and internet orders. The vast majority of Wacoal's sales are in Japan. It also has sales in China, Europe, and the United States.
65GF Score

Get the complete analysis for FRA:WA5

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

€24.20
Price
€25.99
GF Value