Epiroc AB (MEX:EPIAN) Cyclically Adjusted FCF per Share: MXN11.20 (As of Jun. 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:EPIAN Epiroc AB MEX:EPIAN
99 GF Score
Price MXN517.06
GF Value MXN439.23
! 5 Warning Signs
View Full Analysis

What is Epiroc AB Cyclically Adjusted FCF per Share?

Epiroc AB MEX:EPIAN 99 Cyclically Adjusted FCF per Share is MXN11.20 as of Jun. 2026. GuruFocus rates MEX:EPIAN with a GF Score™ of 99/100 and a GF Value™ of MXN439.23. The stock has 5 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.

Epiroc AB's adjusted free cash flow per share for the three months ended in Jun. 2026 was MXN2.318. 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 MXN11.20 for the trailing ten years ended in Jun. 2026.

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.

As of today (2026-08-09), Epiroc AB's current stock price is MXN517.06. Epiroc AB's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was MXN11.20. Epiroc AB's Cyclically Adjusted Price-to-FCF of today is 46.17.

During the past 11 years, the highest Cyclically Adjusted Price-to-FCF of Epiroc AB was 46.55. The lowest was 40.94. And the median was 43.45.


Epiroc AB  (MEX:EPIAN) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=517.06/11.20
=46.17

* 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 11 years, the highest Cyclically Adjusted Price-to-FCF of Epiroc AB was 46.55. The lowest was 40.94. And the median was 43.45.


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.


Epiroc AB Cyclically Adjusted FCF per Share Related Terms


Epiroc AB Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Epiroc 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.

Epiroc AB Cyclically Adjusted FCF per Share Chart

Epiroc 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 0.00 0.00 0.00 0.00 0.00

Epiroc AB Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 0.00 0.00 0.00 0.00 11.20

MEX:EPIAN vs CAT, DE, PCAR: Cyclically Adjusted FCF per Share Comparison

For the Farm & Heavy Construction Machinery subindustry, Epiroc 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.


Epiroc AB Cyclically Adjusted Price-to-FCF vs Farm & Heavy Construction Machinery Industry

For the Farm & Heavy Construction Machinery industry and Industrials sector, Epiroc AB's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


MEX:EPIAN
99GF Score
Epiroc AB MEX:EPIAN
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Epiroc 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, Epiroc AB's adjusted Free Cash Flow per Share data for the three months ended in Jun. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=2.318/134.6100*134.6100
=2.318

Current CPI (Jun. 2026) = 134.6100.

Epiroc AB Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201512 0.000 100.276 0.000
201612 0.000 102.022 0.000
201703 1.913 102.022 2.524
201706 2.253 102.752 2.952
201709 2.292 103.279 2.987
201712 1.598 103.793 2.072
201803 1.359 103.962 1.760
201806 -0.609 104.875 -0.782
201809 1.178 105.679 1.500
201812 3.993 105.912 5.075
201903 0.562 105.886 0.714
201906 2.268 106.742 2.860
201909 2.793 107.214 3.507
201912 4.806 107.766 6.003
202003 3.049 106.563 3.851
202006 4.417 107.498 5.531
202009 3.250 107.635 4.064
202012 4.083 108.296 5.075
202103 3.108 108.360 3.861
202106 2.396 108.928 2.961
202109 3.088 110.338 3.767
202112 4.339 112.486 5.192
202203 0.848 114.825 0.994
202206 1.914 118.384 2.176
202209 2.249 122.296 2.475
202212 2.214 126.365 2.358
202303 0.562 127.042 0.595
202306 1.662 129.407 1.729
202309 2.067 130.224 2.137
202312 3.027 131.912 3.089
202403 2.656 132.205 2.704
202406 1.765 132.716 1.790
202409 3.120 132.304 3.174
202412 5.375 132.987 5.441
202503 3.528 132.825 3.575
202506 2.587 133.699 2.605
202509 4.009 133.480 4.043
202512 4.010 133.390 4.047
202603 1.974 133.560 1.990
202606 2.318 134.610 2.318

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 MXN11.20 mean?
Epiroc AB (MEX:EPIAN) has a Cyclically Adjusted FCF per Share of MXN11.20 as of Jun. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Epiroc AB and its competitors.
Is Epiroc AB's Cyclically Adjusted FCF per Share too high?
Epiroc AB's current Cyclically Adjusted FCF per Share is MXN11.20. Overall, Epiroc AB has a GF Score™ of 99/100, reflecting its overall financial health beyond just this single metric.
How does Epiroc AB's Cyclically Adjusted FCF per Share compare to CAT and DE?
Epiroc AB's Cyclically Adjusted FCF per Share of MXN11.20 can be compared against companies in the Farm & Heavy Construction Machinery 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 Farm & Heavy Construction Machinery company?
A good Cyclically Adjusted FCF per Share depends on the Farm & Heavy Construction Machinery 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 Epiroc AB and its competitors. Epiroc AB's current Cyclically Adjusted FCF per Share is MXN11.20. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Epiroc AB stock overvalued right now?
Epiroc AB (MEX:EPIAN) has a current Cyclically Adjusted FCF per Share of MXN11.20. The stock's GF Value™ is MXN439.23, compared to a current price of MXN517.06 — trading 17.7% above its estimated fair value. The current Cyclically Adjusted FCF per Share is MXN11.20. Epiroc AB's overall GF Score™ is 99/100 with 5 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 Epiroc AB (MEX:EPIAN), the current Cyclically Adjusted FCF per Share is MXN11.20 as of Jun. 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 Epiroc AB (MEX:EPIAN) Overvalued in 2026?

Based on GuruFocus' analysis, Epiroc AB stock appears to be overvalued. The current stock price of MXN517.06 is trading 17.7% above its estimated GF Value™ of MXN439.23.

Key valuation signals for MEX:EPIAN:

  • Cyclically Adjusted FCF per Share: MXN11.20
  • GF Value™: MXN439.23 vs. price of MXN517.06 (17.7% above fair value)
  • GF Score™: 99/100 with 5 warning signs

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


Epiroc AB Business Description

Address Sickla Industrivag 19, Nacka, Stockholm, SWE, 131 54
Epiroc is a global manufacturer of niche equipment and services used by mining and infrastructure customers. The company's products include hard rock drilling equipment and excavation technologies for underground and surface mining, as well as servicing and spare parts. Approximately 69% of group sales are from the aftermarket, which includes services and the sale of spare parts and consumables. Epiroc was spun out of Atlas Copco and listed as a stand-alone company on Nasdaq Stockholm in 2018.
99GF Score

Get the complete analysis for MEX:EPIAN

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

MXN517.06
Price
MXN439.23
GF Value