El Puerto de LiverpoolB de CV (MEX:LIVEPOL1) Cyclically Adjusted FCF per Share: MXN10.21 (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:LIVEPOL1 El Puerto de Liverpool SAB de CV MEX:LIVEPOL1
85 GF Score
Price MXN103.00
GF Value MXN119.97
Valuation Modestly Undervalued
! 4 Warning Signs
View Full Analysis

What is El Puerto de LiverpoolB de CV Cyclically Adjusted FCF per Share?

El Puerto de LiverpoolB de CV MEX:LIVEPOL1 +3.00% 85 Cyclically Adjusted FCF per Share is MXN10.21 as of Mar. 2026. GuruFocus rates MEX:LIVEPOL1 with a GF Score™ of 85/100 and a GF Value™ of MXN119.97 (Modestly Undervalued). 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.

El Puerto de LiverpoolB de CV's adjusted free cash flow per share for the three months ended in Mar. 2026 was MXN0.879. 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 MXN10.21 for the trailing ten years ended in Mar. 2026.

During the past 12 months, El Puerto de LiverpoolB de CV's average Cyclically Adjusted FCF Growth Rate was 14.70% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 6.70% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 14.60% 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 El Puerto de LiverpoolB de CV was 25.00% per year. The lowest was 6.70% per year. And the median was 19.10% per year.

As of today (2026-07-29), El Puerto de LiverpoolB de CV's current stock price is MXN103.00. El Puerto de LiverpoolB de CV's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was MXN10.21. El Puerto de LiverpoolB de CV's Cyclically Adjusted Price-to-FCF of today is 10.09.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of El Puerto de LiverpoolB de CV was 47.45. The lowest was 9.79. And the median was 14.90.


El Puerto de LiverpoolB de CV  (MEX:LIVEPOL1) 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.

El Puerto de LiverpoolB de CV's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=103.00/10.21
=10.09

* 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 El Puerto de LiverpoolB de CV was 47.45. The lowest was 9.79. And the median was 14.90.


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.


El Puerto de LiverpoolB de CV Cyclically Adjusted FCF per Share Related Terms


El Puerto de LiverpoolB de CV Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for El Puerto de LiverpoolB de CV'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.

El Puerto de LiverpoolB de CV Cyclically Adjusted FCF per Share Chart

El Puerto de LiverpoolB de CV 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 6.51 7.90 9.13 9.22 9.59

El Puerto de LiverpoolB de CV 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 8.90 8.35 8.69 9.59 10.21

MEX:LIVEPOL1 vs DDS, M: Cyclically Adjusted FCF per Share Comparison

For the Department Stores subindustry, El Puerto de LiverpoolB de CV'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.


El Puerto de LiverpoolB de CV Cyclically Adjusted Price-to-FCF vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, El Puerto de LiverpoolB de CV's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where El Puerto de LiverpoolB de CV's Cyclically Adjusted Price-to-FCF falls into.


MEX:LIVEPOL1
85GF Score
El Puerto de Liverpool SAB de CV MEX:LIVEPOL1
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

El Puerto de LiverpoolB de CV 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, El Puerto de LiverpoolB de CV'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)
=0.879/166.0400*166.0400
=0.879

Current CPI (Mar. 2026) = 166.0400.

El Puerto de LiverpoolB de CV Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.904 101.905 1.473
201609 -0.546 103.084 -0.879
201612 6.089 105.002 9.629
201703 -4.121 108.063 -6.332
201706 2.383 108.339 3.652
201709 -0.275 109.628 -0.417
201712 6.833 112.114 10.120
201803 -3.109 113.505 -4.548
201806 2.656 113.373 3.890
201809 -1.558 115.130 -2.247
201812 8.339 117.530 11.781
201903 -2.412 118.050 -3.393
201906 2.914 117.848 4.106
201909 -3.523 118.581 -4.933
201912 9.552 120.854 13.123
202003 -2.324 121.885 -3.166
202006 -5.747 121.777 -7.836
202009 7.421 123.341 9.990
202012 8.755 124.661 11.661
202103 -4.068 127.574 -5.295
202106 6.386 128.936 8.224
202109 1.176 130.742 1.494
202112 11.831 133.830 14.678
202203 -5.128 137.082 -6.211
202206 3.584 139.233 4.274
202209 -1.491 142.116 -1.742
202212 12.250 144.291 14.096
202303 -3.658 146.472 -4.147
202306 0.541 146.272 0.614
202309 0.074 148.446 0.083
202312 14.126 151.017 15.531
202403 -4.257 152.947 -4.621
202406 2.403 153.551 2.598
202409 -2.612 155.246 -2.794
202412 11.329 157.378 11.953
202503 -5.882 158.761 -6.152
202506 -4.603 160.180 -4.771
202509 1.986 161.030 2.048
202512 15.380 163.190 15.649
202603 0.879 166.040 0.879

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 MXN10.21 mean?
El Puerto de LiverpoolB de CV (MEX:LIVEPOL1) has a Cyclically Adjusted FCF per Share of MXN10.21 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 El Puerto de LiverpoolB de CV and its competitors.
Is El Puerto de LiverpoolB de CV's Cyclically Adjusted FCF per Share too high?
El Puerto de LiverpoolB de CV's current Cyclically Adjusted FCF per Share is MXN10.21. Overall, El Puerto de LiverpoolB de CV has a GF Score™ of 85/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does El Puerto de LiverpoolB de CV's Cyclically Adjusted FCF per Share compare to DDS and M?
El Puerto de LiverpoolB de CV's Cyclically Adjusted FCF per Share of MXN10.21 can be compared against companies in the Retail - Cyclical 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 Retail - Cyclical company?
A good Cyclically Adjusted FCF per Share depends on the Retail - Cyclical 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 El Puerto de LiverpoolB de CV and its competitors. El Puerto de LiverpoolB de CV's current Cyclically Adjusted FCF per Share is MXN10.21. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is El Puerto de LiverpoolB de CV stock overvalued right now?
Based on GuruFocus' analysis, El Puerto de LiverpoolB de CV (MEX:LIVEPOL1) is currently considered Modestly Undervalued. The stock's GF Value™ is MXN119.97, compared to a current price of MXN103.00 — trading 14.1% below its estimated fair value. The current Cyclically Adjusted FCF per Share is MXN10.21. El Puerto de LiverpoolB de CV's overall GF Score™ is 85/100 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 El Puerto de LiverpoolB de CV (MEX:LIVEPOL1), the current Cyclically Adjusted FCF per Share is MXN10.21 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 El Puerto de LiverpoolB de CV (MEX:LIVEPOL1) Overvalued in 2026?

Based on GuruFocus' analysis, El Puerto de LiverpoolB de CV stock appears to be undervalued. The current stock price of MXN103.00 is trading 14.1% below its estimated GF Value™ of MXN119.97. GuruFocus considers El Puerto de LiverpoolB de CV to be Modestly Undervalued.

Key valuation signals for MEX:LIVEPOL1:

  • Cyclically Adjusted FCF per Share: MXN10.21
  • GF Value™: MXN119.97 vs. price of MXN103.00 (14.1% below fair value)
  • GF Score™: 85/100 with 4 warning signs

No single metric tells the full story. See the MEX:LIVEPOL1 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


El Puerto de LiverpoolB de CV Business Description

Address Mario Pani 200, Santa Fe, Cuajimalpa, Mexico, DF, MEX, 05348
El Puerto de Liverpool SAB de CV is a retail company that operates throughout Mexico in three business segments: Liverpool, which offers clothing, home goods, furniture, and cosmetics in Liverpool stores as well as boutique locations; Suburbia, which includes Suburbia stores selling consumer products of its own brands; The credit segment is a complement to the Liverpool and Suburbia commercial segment and Real estate segment. The company finances its clients in the form of Liverpool and Suburbia departmental credit cards, which customers can buy exclusively at company stores and real estate, which leases commercial space to tenants of its Galeria shopping malls. The Liverpool segment brings in the majority of revenue, with the Maximum portion coming from Mexico and the surrounding areas.
85GF Score

Get the complete analysis for MEX:LIVEPOL1

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

MXN103.00
Price
MXN119.97
GF Value