NEXOF (NEXON Co) Cyclically Adjusted FCF per Share: $0.90 (As of Mar. 2026)


NEXOF NEXON Co Ltd NEXOF
82 GF Score
Price $14.13
GF Value $23.15
Valuation Significantly Undervalued
! 2 Warning Signs
View Full Analysis

What is NEXON Co Cyclically Adjusted FCF per Share?

NEXON Co NEXOF -11.39% 82 Cyclically Adjusted FCF per Share is $0.90 as of Mar. 2026. GuruFocus rates NEXOF with a GF Score™ of 82/100 and a GF Value™ of $23.15 (Significantly Undervalued). The stock has 2 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.

NEXON Co's adjusted free cash flow per share for the three months ended in Mar. 2026 was $0.348. 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 $0.90 for the trailing ten years ended in Mar. 2026.

During the past 12 months, NEXON Co's average Cyclically Adjusted FCF Growth Rate was 9.30% 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 NEXON Co was 11.10% per year. The lowest was 11.10% per year. And the median was 11.10% per year.

As of today (2026-06-29), NEXON Co's current stock price is $14.134. NEXON Co's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was $0.90. NEXON Co's Cyclically Adjusted Price-to-FCF of today is 15.70.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of NEXON Co was 36.31. The lowest was 15.41. And the median was 24.95.


NEXON Co  (OTCPK:NEXOF) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=14.134/0.90
=15.70

* 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 NEXON Co was 36.31. The lowest was 15.41. And the median was 24.95.


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.


NEXON Co Cyclically Adjusted FCF per Share Related Terms


NEXON Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for NEXON 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.

NEXON Co Cyclically Adjusted FCF per Share Chart

NEXON 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 0.79 0.75 0.93 0.78 0.00

NEXON 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 0.75 0.90 0.84 0.00 0.90

NEXOF vs NTES, EA, TTWO: Cyclically Adjusted FCF per Share Comparison

For the Electronic Gaming & Multimedia subindustry, NEXON 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.


NEXON Co Cyclically Adjusted Price-to-FCF vs Interactive Media Industry

For the Interactive Media industry and Communication Services sector, NEXON Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


NEXOF
82GF Score
NEXON Co Ltd NEXOF
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

NEXON 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, NEXON 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)
=0.348/112.7000*112.7000
=0.348

Current CPI (Mar. 2026) = 112.7000.

NEXON Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.087 98.100 0.100
201609 0.260 98.000 0.299
201612 0.207 98.400 0.237
201703 0.058 98.100 0.067
201706 0.356 98.500 0.407
201709 0.178 98.800 0.203
201712 0.189 99.400 0.214
201803 0.158 99.200 0.180
201806 0.513 99.200 0.583
201809 0.151 99.900 0.170
201812 0.343 99.700 0.388
201903 0.147 99.700 0.166
201906 0.459 99.800 0.518
201909 0.223 100.100 0.251
201912 0.224 100.500 0.251
202003 0.302 100.300 0.339
202006 0.370 99.900 0.417
202009 0.437 99.900 0.493
202012 0.308 99.300 0.350
202103 0.178 99.900 0.201
202106 0.075 99.500 0.085
202109 0.235 100.100 0.265
202112 0.425 100.100 0.478
202203 0.165 101.100 0.184
202206 0.320 101.800 0.354
202209 0.342 103.100 0.374
202212 0.222 104.100 0.240
202303 0.232 104.400 0.250
202306 0.227 105.200 0.243
202309 0.318 106.200 0.337
202312 0.232 106.800 0.245
202403 0.085 107.200 0.089
202406 0.156 108.200 0.162
202409 0.229 108.900 0.237
202412 0.269 110.700 0.274
202503 0.393 111.100 0.399
202506 0.314 111.700 0.317
202509 0.277 112.000 0.279
202512 0.000 113.000 0.000
202603 0.348 112.700 0.348

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 $0.90 mean?
NEXON Co (NEXOF) has a Cyclically Adjusted FCF per Share of $0.90 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 NEXON Co and its competitors.
Is NEXON Co's Cyclically Adjusted FCF per Share too high?
NEXON Co's current Cyclically Adjusted FCF per Share is $0.90. Overall, NEXON Co has a GF Score™ of 82/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does NEXON Co's Cyclically Adjusted FCF per Share compare to NTES and EA?
NEXON Co's Cyclically Adjusted FCF per Share of $0.90 can be compared against companies in the Interactive Media 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 Interactive Media company?
A good Cyclically Adjusted FCF per Share depends on the Interactive Media 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 NEXON Co and its competitors. NEXON Co's current Cyclically Adjusted FCF per Share is $0.90. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is NEXON Co stock overvalued right now?
Based on GuruFocus' analysis, NEXON Co (NEXOF) is currently considered Significantly Undervalued. The stock's GF Value™ is $23.15, compared to a current price of $14.13 — trading 38.9% below its estimated fair value. The current Cyclically Adjusted FCF per Share is $0.90. NEXON Co's overall GF Score™ is 82/100 with 2 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 NEXON Co (NEXOF), the current Cyclically Adjusted FCF per Share is $0.90 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 NEXON Co (NEXOF) Overvalued in 2026?

Based on GuruFocus' analysis, NEXON Co stock appears to be undervalued. The current stock price of $14.13 is trading 38.9% below its estimated GF Value™ of $23.15. GuruFocus considers NEXON Co to be Significantly Undervalued.

Key valuation signals for NEXOF:

  • Cyclically Adjusted FCF per Share: $0.90
  • GF Value™: $23.15 vs. price of $14.13 (38.9% below fair value)
  • GF Score™: 82/100 with 2 warning signs

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


NEXON Co Business Description

Address 1-4-5 Roppongi, Minato-ku, Tokyo, JPN, 106-0032
Nexon is a South Korean online game developer and publisher, founded in 1994 in Korea by Kim Jung-ju. In 2005, the company moved its headquarters to Tokyo, Japan, and has operations in Korea, the US, Taiwan, and Thailand. The company's most notable franchises are MapleStory, Dungeon & Fighter, Sudden Attack, and KartRider. Nexon has been the publisher for EA's FC Online game franchise in Korea and Japan since 2013. Nexon acquired an independent game developer, Embark Studios AB, located in Stockholm, Sweden, in 2019.
82GF Score

Get the complete analysis for NEXOF

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

$14.13
Price
$23.15
GF Value