Broadleaf Co (MEX:3673N) Cyclically Adjusted FCF per Share: MXN0.43 (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.

MEX:3673N Broadleaf Co Ltd MEX:3673N
64 GF Score
Price MXN29.12
GF Value MXN25.84
! 4 Warning Signs
View Full Analysis

What is Broadleaf Co Cyclically Adjusted FCF per Share?

Broadleaf Co MEX:3673N 64 Cyclically Adjusted FCF per Share is MXN0.43 as of Mar. 2026. GuruFocus rates MEX:3673N with a GF Score™ of 64/100 and a GF Value™ of MXN25.84. 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.

Broadleaf Co's adjusted free cash flow per share for the three months ended in Mar. 2026 was MXN0.077. 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 MXN0.43 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Broadleaf Co's average Cyclically Adjusted FCF Growth Rate was 20.60% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 2.10% 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 Broadleaf Co was 2.10% per year. The lowest was 2.10% per year. And the median was 2.10% per year.

As of today (2026-08-12), Broadleaf Co's current stock price is MXN29.115. Broadleaf Co's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was MXN0.43. Broadleaf Co's Cyclically Adjusted Price-to-FCF of today is 67.71.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Broadleaf Co was 74.20. The lowest was 30.58. And the median was 54.03.


Broadleaf Co  (MEX:3673N) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=29.115/0.43
=67.71

* 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 Broadleaf Co was 74.20. The lowest was 30.58. And the median was 54.03.


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.


Broadleaf Co Cyclically Adjusted FCF per Share Related Terms


Broadleaf Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Broadleaf 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.

Broadleaf Co Cyclically Adjusted FCF per Share Chart

Broadleaf 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 0.00 0.87 0.54 0.53 0.55

Broadleaf 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 0.47 0.46 0.48 0.55 0.43

MEX:3673N vs QH, SHOP, UBER: Cyclically Adjusted FCF per Share Comparison

For the Software - Application subindustry, Broadleaf 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.


Broadleaf Co Cyclically Adjusted Price-to-FCF vs Software Industry

For the Software industry and Technology sector, Broadleaf Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


MEX:3673N
64GF Score
Broadleaf Co Ltd MEX:3673N
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Broadleaf 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, Broadleaf 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)
=0.077/112.7000*112.7000
=0.077

Current CPI (Mar. 2026) = 112.7000.

Broadleaf Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.805 98.100 0.925
201609 0.277 98.000 0.319
201612 0.786 98.400 0.900
201703 0.004 98.100 0.005
201706 0.078 98.500 0.089
201709 0.074 98.800 0.084
201712 1.098 99.400 1.245
201803 -0.148 99.200 -0.168
201806 0.654 99.200 0.743
201809 0.124 99.900 0.140
201812 1.532 99.700 1.732
201903 -1.360 99.700 -1.537
201906 0.598 99.800 0.675
201909 -0.144 100.100 -0.162
201912 1.423 100.500 1.596
202003 -0.816 100.300 -0.917
202006 0.627 99.900 0.707
202009 0.485 99.900 0.547
202012 2.275 99.300 2.582
202103 -0.892 99.900 -1.006
202106 0.309 99.500 0.350
202109 -0.560 100.100 -0.630
202112 1.376 100.100 1.549
202203 -0.769 101.100 -0.857
202206 -0.208 101.800 -0.230
202209 -0.439 103.100 -0.480
202212 0.158 104.100 0.171
202303 -0.548 104.400 -0.592
202306 -0.053 105.200 -0.057
202309 -0.086 106.200 -0.091
202312 0.151 106.800 0.159
202403 -0.193 107.200 -0.203
202406 0.078 108.200 0.081
202409 0.213 108.900 0.220
202412 1.387 110.700 1.412
202503 -0.622 111.100 -0.631
202506 0.486 111.700 0.490
202509 0.554 112.000 0.557
202512 1.114 113.000 1.111
202603 0.077 112.700 0.077

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 MXN0.43 mean?
Broadleaf Co (MEX:3673N) has a Cyclically Adjusted FCF per Share of MXN0.43 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 Broadleaf Co and its competitors.
Is Broadleaf Co's Cyclically Adjusted FCF per Share too high?
Broadleaf Co's current Cyclically Adjusted FCF per Share is MXN0.43. Overall, Broadleaf Co has a GF Score™ of 64/100, reflecting its overall financial health beyond just this single metric.
How does Broadleaf Co's Cyclically Adjusted FCF per Share compare to QH and SHOP?
Broadleaf Co's Cyclically Adjusted FCF per Share of MXN0.43 can be compared against companies in the Software 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 Software company?
A good Cyclically Adjusted FCF per Share depends on the Software 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 Broadleaf Co and its competitors. Broadleaf Co's current Cyclically Adjusted FCF per Share is MXN0.43. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Broadleaf Co stock overvalued right now?
Broadleaf Co (MEX:3673N) has a current Cyclically Adjusted FCF per Share of MXN0.43. The stock's GF Value™ is MXN25.84, compared to a current price of MXN29.12 — trading 12.7% above its estimated fair value. The current Cyclically Adjusted FCF per Share is MXN0.43. Broadleaf Co's overall GF Score™ is 64/100 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 Broadleaf Co (MEX:3673N), the current Cyclically Adjusted FCF per Share is MXN0.43 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 Broadleaf Co (MEX:3673N) Overvalued in 2026?

Based on GuruFocus' analysis, Broadleaf Co stock appears to be overvalued. The current stock price of MXN29.12 is trading 12.7% above its estimated GF Value™ of MXN25.84.

Key valuation signals for MEX:3673N:

  • Cyclically Adjusted FCF per Share: MXN0.43
  • GF Value™: MXN25.84 vs. price of MXN29.12 (12.7% above fair value)
  • GF Score™: 64/100 with 4 warning signs

No single metric tells the full story. See the MEX:3673N stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Broadleaf Co Business Description

Other Exchanges 3673:Japan
Address Glass Cube Shinagawa 8F, 4-13-14 Higashi-shinagawa, Shinagawa-ku, Tokyo, JPN
Broadleaf Co Ltd provides software and information technology solutions and services that support the field services of the players in the automotive aftermarket and various other business sectors and industries.
64GF Score

Get the complete analysis for MEX:3673N

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

MXN29.12
Price
MXN25.84
GF Value