PhosAgro PJSC (MIC:PHOR) Cyclically Adjusted FCF per Share: ₽382.52 (As of Sep. 2023)


MIC:PHOR PhosAgro PJSC MIC:PHOR
17 GF Score
Price ₽5,084.00
View Full Analysis

What is PhosAgro PJSC Cyclically Adjusted FCF per Share?

PhosAgro PJSC MIC:PHOR -1.28% 17 Cyclically Adjusted FCF per Share is ₽382.52 as of Sep. 2023. GuruFocus rates MIC:PHOR with a GF Score™ of 17/100.

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.

PhosAgro PJSC's adjusted free cash flow per share for the three months ended in Sep. 2023 was ₽162.463. 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 ₽382.52 for the trailing ten years ended in Sep. 2023.

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), PhosAgro PJSC's current stock price is ₽5084.00. PhosAgro PJSC's Cyclically Adjusted FCF per Share for the quarter that ended in Sep. 2023 was ₽382.52. PhosAgro PJSC's Cyclically Adjusted Price-to-FCF of today is 13.29.


PhosAgro PJSC  (MIC:PHOR) 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.

PhosAgro PJSC's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=5084.00/382.52
=13.29

* 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.


PhosAgro PJSC Cyclically Adjusted FCF per Share Related Terms


PhosAgro PJSC Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PhosAgro PJSC'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.

PhosAgro PJSC Cyclically Adjusted FCF per Share Chart

PhosAgro PJSC 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 0.00 0.00 0.00 198.08 310.82

PhosAgro PJSC Quarterly Data
Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23
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 289.61 310.82 347.84 353.01 382.52

MIC:PHOR vs CTVA, CF, MOS: Cyclically Adjusted FCF per Share Comparison

For the Agricultural Inputs subindustry, PhosAgro PJSC'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.


PhosAgro PJSC Cyclically Adjusted Price-to-FCF vs Agriculture Industry

For the Agriculture industry and Basic Materials sector, PhosAgro PJSC's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


MIC:PHOR
17GF Score
PhosAgro PJSC MIC:PHOR
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PhosAgro PJSC 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, PhosAgro PJSC's adjusted Free Cash Flow per Share data for the three months ended in Sep. 2023 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Sep. 2023 (Change)*Current CPI (Sep. 2023)
=162.463/242.6000*242.6000
=162.463

Current CPI (Sep. 2023) = 242.6000.

PhosAgro PJSC Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201312 -21.387 124.900 -41.541
201403 19.488 127.800 36.994
201406 28.142 130.900 52.156
201409 24.456 132.700 44.710
201412 -20.811 139.000 -36.322
201503 75.202 149.400 122.115
201506 59.290 150.900 95.320
201509 22.213 153.500 35.107
201512 2.184 157.000 3.375
201603 75.673 160.200 114.596
201606 11.206 162.200 16.761
201609 67.500 163.300 100.279
201612 -75.793 165.400 -111.169
201703 -15.048 167.000 -21.860
201706 24.746 169.200 35.481
201709 13.892 168.200 20.037
201712 -70.239 169.600 -100.472
201803 11.408 171.000 16.185
201806 66.018 173.100 92.524
201809 99.933 173.900 139.412
201812 -12.341 176.800 -16.934
201903 145.492 179.900 196.200
201906 79.438 181.200 106.356
201909 27.958 180.800 37.514
201912 -30.183 182.200 -40.189
202003 140.686 184.500 184.989
202006 16.871 187.000 21.887
202009 147.136 187.400 190.476
202012 22.152 191.100 28.122
202103 119.632 195.200 148.682
202106 149.575 199.100 182.255
202109 161.189 201.300 194.260
202112 174.216 207.200 203.981
202203 269.367 227.800 286.868
202206 330.834 230.800 347.748
202209 303.120 228.800 321.403
202212 173.205 231.900 181.197
202303 335.189 235.800 344.855
202306 127.058 238.300 129.351
202309 162.463 242.600 162.463

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 ₽382.52 mean?
PhosAgro PJSC (MIC:PHOR) has a Cyclically Adjusted FCF per Share of ₽382.52 as of Sep. 2023. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on PhosAgro PJSC and its competitors.
Is PhosAgro PJSC's Cyclically Adjusted FCF per Share too high?
PhosAgro PJSC's current Cyclically Adjusted FCF per Share is ₽382.52. Overall, PhosAgro PJSC has a GF Score™ of 17/100, reflecting its overall financial health beyond just this single metric.
How does PhosAgro PJSC's Cyclically Adjusted FCF per Share compare to CTVA and CF?
PhosAgro PJSC's Cyclically Adjusted FCF per Share of ₽382.52 can be compared against companies in the Agriculture 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 an Agriculture company?
A good Cyclically Adjusted FCF per Share depends on the Agriculture 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 PhosAgro PJSC and its competitors. PhosAgro PJSC's current Cyclically Adjusted FCF per Share is ₽382.52. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PhosAgro PJSC stock overvalued right now?
PhosAgro PJSC (MIC:PHOR) has a current Cyclically Adjusted FCF per Share of ₽382.52. The current Cyclically Adjusted FCF per Share is ₽382.52. PhosAgro PJSC's overall GF Score™ is 17/100. 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 PhosAgro PJSC (MIC:PHOR), the current Cyclically Adjusted FCF per Share is ₽382.52 as of Sep. 2023. 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.

PhosAgro PJSC Business Description

Address Leninsky Prospekt, Apartment 55/1, Building 1, Moscow, RUS, 119333
PhosAgro PJSC produces and distributes fertilizer to the agricultural industry. The company has two segments organized by product: phosphate and nitrogen. The phosphate segment mines apatite-nepheline ore and then processes the ore into sulfate of potash fertilizer. The nitrogen segment produces nitrogen and ammonia-based fertilizers. To compete on cost, the firm controls its logistics operations through the ownership of ships, ports, and railroad cars. It generates revenue throughout the world, with Russia and Europe being its biggest markets.
17GF Score

Get the complete analysis for MIC:PHOR

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

₽5,084.00
Price