First Republic Bank (MEX:FRC) Cyclically Adjusted FCF per Share: MXN135.98 (As of Dec. 2022)


MEX:FRC First Republic Bank MEX:FRC
12 GF Score
Price MXN60.95
View Full Analysis

What is First Republic Bank Cyclically Adjusted FCF per Share?

First Republic Bank MEX:FRC 12 Cyclically Adjusted FCF per Share is MXN135.98 as of Dec. 2022. GuruFocus rates MEX:FRC with a GF Score™ of 12/100.

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.

First Republic Bank's adjusted free cash flow per share for the three months ended in Dec. 2022 was MXN-2.201. 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 MXN135.98 for the trailing ten years ended in Dec. 2022.

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 (2026-07-06), First Republic Bank's current stock price is MXN60.95. First Republic Bank's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2022 was MXN135.98. First Republic Bank's Cyclically Adjusted Price-to-FCF of today is 0.45.


First Republic Bank  (MEX:FRC) 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.

First Republic Bank's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=60.95/135.98
=0.45

* 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.


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.


First Republic Bank Cyclically Adjusted FCF per Share Related Terms


First Republic Bank Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for First Republic Bank'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.

First Republic Bank Cyclically Adjusted FCF per Share Chart

First Republic Bank Annual Data
Trend Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 78.33 69.52 67.04 91.99 135.98

First Republic Bank Quarterly Data
Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23
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 105.29 121.29 128.31 135.98 0.00

MEX:FRC vs FRBK, SIVBQ, FSTF: Cyclically Adjusted FCF per Share Comparison

For the Banks - Regional subindustry, First Republic Bank'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.


First Republic Bank Cyclically Adjusted Price-to-FCF vs Banks Industry

For the Banks industry and Financial Services sector, First Republic Bank's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where First Republic Bank's Cyclically Adjusted Price-to-FCF falls into.


MEX:FRC
12GF Score
First Republic Bank MEX:FRC
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

First Republic Bank 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, First Republic Bank's adjusted Free Cash Flow per Share data for the three months ended in Dec. 2022 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Dec. 2022 (Change)*Current CPI (Dec. 2022)
=-2.201/296.7970*296.7970
=-2.201

Current CPI (Dec. 2022) = 296.7970.

First Republic Bank Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201303 -11.145 232.773 -14.210
201306 38.742 233.504 49.243
201309 6.547 234.149 8.299
201312 14.559 233.049 18.541
201403 0.882 236.293 1.108
201406 9.087 238.343 11.316
201409 13.799 238.031 17.206
201412 22.928 234.812 28.980
201503 6.398 236.119 8.042
201506 22.843 238.638 28.410
201509 26.643 237.945 33.233
201512 8.426 236.525 10.573
201603 12.686 238.132 15.811
201606 9.888 241.018 12.176
201609 36.878 241.428 45.336
201612 36.321 241.432 44.650
201703 25.072 243.801 30.522
201706 22.493 244.955 27.253
201709 28.146 246.819 33.845
201712 21.290 246.524 25.632
201803 26.719 249.554 31.777
201806 4.853 251.989 5.716
201809 86.306 252.439 101.471
201812 -8.162 251.233 -9.642
201903 23.644 254.202 27.606
201906 39.819 256.143 46.139
201909 130.938 256.759 151.356
201912 -100.005 256.974 -115.503
202003 26.259 258.115 30.194
202006 11.120 257.797 12.802
202009 5.342 260.280 6.091
202012 7.336 260.474 8.359
202103 -59.360 264.877 -66.513
202106 12.010 271.696 13.120
202109 56.089 274.310 60.687
202112 103.243 278.802 109.907
202203 -4.923 287.504 -5.082
202206 6.336 296.311 6.346
202209 7.035 296.808 7.035
202212 -2.201 296.797 -2.201

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 MXN135.98 mean?
First Republic Bank (MEX:FRC) has a Cyclically Adjusted FCF per Share of MXN135.98 as of Dec. 2022. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on First Republic Bank and its competitors.
Is First Republic Bank's Cyclically Adjusted FCF per Share too high?
First Republic Bank's current Cyclically Adjusted FCF per Share is MXN135.98. Overall, First Republic Bank has a GF Score™ of 12/100, reflecting its overall financial health beyond just this single metric.
How does First Republic Bank's Cyclically Adjusted FCF per Share compare to FRBK and SIVBQ?
First Republic Bank's Cyclically Adjusted FCF per Share of MXN135.98 can be compared against companies in the Banks 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 Banks company?
A good Cyclically Adjusted FCF per Share depends on the Banks 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 First Republic Bank and its competitors. First Republic Bank's current Cyclically Adjusted FCF per Share is MXN135.98. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is First Republic Bank stock overvalued right now?
First Republic Bank (MEX:FRC) has a current Cyclically Adjusted FCF per Share of MXN135.98. The current Cyclically Adjusted FCF per Share is MXN135.98. First Republic Bank's overall GF Score™ is 12/100. 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 First Republic Bank (MEX:FRC), the current Cyclically Adjusted FCF per Share is MXN135.98 as of Dec. 2022. 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.

First Republic Bank Business Description

Address 111 Pine Street, 2nd Floor, San Francisco, CA, USA, 94111
First Republic Bank offers private banking and wealth management services to high-net-worth clients. Services are offered in the San Francisco, New York City, and Los Angeles markets. The bank was founded in 1985.
12GF Score

Get the complete analysis for MEX:FRC

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

MXN60.95
Price