GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Beverages - Alcoholic » Kopparberg Bryggeri AB (NGM:KOBR B) » Definitions » Cyclically Adjusted FCF per Share

Kopparberg Bryggeri AB (NGM:KOBR B) Cyclically Adjusted FCF per Share : kr14.69 (As of Mar. 2024)


View and export this data going back to 2012. Start your Free Trial

What is Kopparberg Bryggeri AB Cyclically Adjusted FCF per Share?

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.

Kopparberg Bryggeri AB's adjusted free cash flow per share for the three months ended in Mar. 2024 was kr0.751. 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 kr14.69 for the trailing ten years ended in Mar. 2024.

During the past 12 months, Kopparberg Bryggeri AB's average Cyclically Adjusted FCF Growth Rate was 9.50% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 10.30% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 12.50% 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 Kopparberg Bryggeri AB was 14.00% per year. The lowest was 10.30% per year. And the median was 13.40% per year.

As of today (2024-05-26), Kopparberg Bryggeri AB's current stock price is kr142.50. Kopparberg Bryggeri AB's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2024 was kr14.69. Kopparberg Bryggeri AB's Cyclically Adjusted Price-to-FCF of today is 9.70.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Kopparberg Bryggeri AB was 21.50. The lowest was 7.71. And the median was 14.94.


Kopparberg Bryggeri AB Cyclically Adjusted FCF per Share Historical Data

The historical data trend for Kopparberg Bryggeri 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.

* Premium members only.

Kopparberg Bryggeri AB Cyclically Adjusted FCF per Share Chart

Kopparberg Bryggeri AB Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 9.53 10.82 12.13 13.89 14.53

Kopparberg Bryggeri AB Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 13.42 13.93 13.32 14.53 14.69

Competitive Comparison of Kopparberg Bryggeri AB's Cyclically Adjusted FCF per Share

For the Beverages - Wineries & Distilleries subindustry, Kopparberg Bryggeri 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.


Kopparberg Bryggeri AB's Cyclically Adjusted Price-to-FCF Distribution in the Beverages - Alcoholic Industry

For the Beverages - Alcoholic industry and Consumer Defensive sector, Kopparberg Bryggeri AB's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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



Kopparberg Bryggeri 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, Kopparberg Bryggeri AB's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2024 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2024 (Change)*Current CPI (Mar. 2024)
=0.751/132.2054*132.2054
=0.751

Current CPI (Mar. 2024) = 132.2054.

Kopparberg Bryggeri AB Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201406 2.281 100.432 3.003
201409 4.829 100.161 6.374
201412 3.953 100.225 5.214
201503 -0.044 99.950 -0.058
201506 4.594 99.995 6.074
201509 3.521 100.228 4.644
201512 7.080 100.276 9.334
201603 4.160 100.751 5.459
201606 5.440 101.019 7.119
201609 -2.109 101.138 -2.757
201612 4.801 102.022 6.221
201703 -1.585 102.022 -2.054
201706 0.873 102.752 1.123
201709 4.914 103.279 6.290
201712 3.274 103.793 4.170
201803 0.372 103.962 0.473
201806 0.495 104.875 0.624
201809 12.431 105.679 15.551
201812 -1.094 105.912 -1.366
201903 2.701 105.886 3.372
201906 -1.092 106.742 -1.353
201909 0.950 107.214 1.171
201912 11.991 107.766 14.710
202003 -2.014 106.563 -2.499
202006 2.429 107.498 2.987
202009 12.693 107.635 15.590
202012 1.651 108.296 2.016
202103 -1.955 108.360 -2.385
202106 2.938 108.928 3.566
202109 1.803 110.338 2.160
202112 10.450 112.486 12.282
202203 -0.986 114.825 -1.135
202206 4.124 118.384 4.605
202209 2.820 122.296 3.048
202212 3.916 126.365 4.097
202303 -3.090 127.042 -3.216
202306 2.354 129.407 2.405
202309 -0.165 130.224 -0.168
202312 9.436 131.912 9.457
202403 0.751 132.205 0.751

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.


Kopparberg Bryggeri AB  (NGM:KOBR B) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=142.50/14.69
=9.70

* 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 Kopparberg Bryggeri AB was 21.50. The lowest was 7.71. And the median was 14.94.


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.


Kopparberg Bryggeri AB Cyclically Adjusted FCF per Share Related Terms

Thank you for viewing the detailed overview of Kopparberg Bryggeri AB's Cyclically Adjusted FCF per Share provided by GuruFocus.com. Please click on the following links to see related term pages.


Kopparberg Bryggeri AB (NGM:KOBR B) Business Description

Traded in Other Exchanges
N/A
Address
714 82 Kopparberg, Kopparberg, SWE
Kopparberg Bryggeri AB is a beverage company. It manufactures alcoholic beverages made from juice of fruits. The company offers apple, pear, mixed fruit, strawberry and lime, naked apple, elderflower and lime, and other fruit ciders.

Kopparberg Bryggeri AB (NGM:KOBR B) Headlines

No Headlines