USS Co (NGO:4732) Cyclically Adjusted FCF per Share: 円70.06 (As of Jun. 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.

NGO:4732 USS Co Ltd NGO:4732
95 GF Score
Price 円1,902.00
GF Value 円1,740.28
! 4 Warning Signs
View Full Analysis

What is USS Co Cyclically Adjusted FCF per Share?

USS Co NGO:4732 95 Cyclically Adjusted FCF per Share is 円70.06 as of Jun. 2026. GuruFocus rates NGO:4732 with a GF Score™ of 95/100 and a GF Value™ of 円1,740.28. 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.

USS Co's adjusted free cash flow per share for the three months ended in Jun. 2026 was 円6.635. 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 円70.06 for the trailing ten years ended in Jun. 2026.

During the past 12 months, USS Co's average Cyclically Adjusted FCF Growth Rate was 6.80% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 8.90% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 8.70% 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 USS Co was 9.40% per year. The lowest was 5.30% per year. And the median was 8.20% per year.

As of today (2026-09-01), USS Co's current stock price is 円1902.00. USS Co's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was 円70.06. USS Co's Cyclically Adjusted Price-to-FCF of today is 27.15.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of USS Co was 34.42. The lowest was 16.68. And the median was 23.51.


USS Co  (NGO:4732) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=1902.00/70.06
=27.15

* 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 USS Co was 34.42. The lowest was 16.68. And the median was 23.51.


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.


USS Co Cyclically Adjusted FCF per Share Related Terms


USS Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for USS 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.

USS Co Cyclically Adjusted FCF per Share Chart

USS Co Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 50.07 52.61 69.29 63.62 79.25

USS Co Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 56.39 53.54 53.34 79.25 70.06

NGO:4732 vs CVNA, PAG, ALTB: Cyclically Adjusted FCF per Share Comparison

For the Auto & Truck Dealerships subindustry, USS 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.


USS Co Cyclically Adjusted Price-to-FCF vs Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, USS Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


NGO:4732
95GF Score
USS Co Ltd NGO:4732
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

USS 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, USS Co's adjusted Free Cash Flow per Share data for the three months ended in Jun. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=6.635/113.6000*113.6000
=6.635

Current CPI (Jun. 2026) = 113.6000.

USS Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 15.813 98.000 18.330
201612 1.669 98.400 1.927
201703 26.596 98.100 30.798
201706 1.315 98.500 1.517
201709 19.010 98.800 21.858
201712 0.381 99.400 0.435
201803 34.410 99.200 39.405
201806 5.499 99.200 6.297
201809 21.403 99.900 24.338
201812 1.219 99.700 1.389
201903 31.756 99.700 36.183
201906 4.615 99.800 5.253
201909 18.950 100.100 21.506
201912 -6.127 100.500 -6.926
202003 27.926 100.300 31.629
202006 0.220 99.900 0.250
202009 16.977 99.900 19.305
202012 12.130 99.300 13.877
202103 29.569 99.900 33.624
202106 3.938 99.500 4.496
202109 24.187 100.100 27.449
202112 10.262 100.100 11.646
202203 31.309 101.100 35.180
202206 5.518 101.800 6.158
202209 32.955 103.100 36.311
202212 -5.628 104.100 -6.142
202303 33.148 104.400 36.069
202306 13.418 105.200 14.489
202309 28.070 106.200 30.026
202312 -7.788 106.800 -8.284
202403 58.539 107.200 62.034
202406 7.356 108.200 7.723
202409 21.247 108.900 22.164
202412 -18.210 110.700 -18.687
202503 60.230 111.100 61.585
202506 4.806 111.700 4.888
202509 21.014 112.000 21.314
202512 2.978 113.000 2.994
202603 41.444 112.700 41.775
202606 6.635 113.600 6.635

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 円70.06 mean?
USS Co (NGO:4732) has a Cyclically Adjusted FCF per Share of 円70.06 as of Jun. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on USS Co and its competitors.
Is USS Co's Cyclically Adjusted FCF per Share too high?
USS Co's current Cyclically Adjusted FCF per Share is 円70.06. Overall, USS Co has a GF Score™ of 95/100, reflecting its overall financial health beyond just this single metric.
How does USS Co's Cyclically Adjusted FCF per Share compare to CVNA and PAG?
USS Co's Cyclically Adjusted FCF per Share of 円70.06 can be compared against companies in the Vehicles & Parts 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 Vehicles & Parts company?
A good Cyclically Adjusted FCF per Share depends on the Vehicles & Parts 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 USS Co and its competitors. USS Co's current Cyclically Adjusted FCF per Share is 円70.06. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is USS Co stock overvalued right now?
USS Co (NGO:4732) has a current Cyclically Adjusted FCF per Share of 円70.06. The stock's GF Value™ is 円1,740.28, compared to a current price of 円1,902.00 — trading 9.3% above its estimated fair value. The current Cyclically Adjusted FCF per Share is 円70.06. USS Co's overall GF Score™ is 95/100 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 USS Co (NGO:4732), the current Cyclically Adjusted FCF per Share is 円70.06 as of Jun. 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 USS Co (NGO:4732) Overvalued in 2026?

Based on GuruFocus' analysis, USS Co stock appears to be overvalued. The current stock price of 円1,902.00 is trading 9.3% above its estimated GF Value™ of 円1,740.28.

Key valuation signals for NGO:4732:

  • Cyclically Adjusted FCF per Share: 円70.06
  • GF Value™: 円1,740.28 vs. price of 円1,902.00 (9.3% above fair value)
  • GF Score™: 95/100 with 4 warning signs

No single metric tells the full story. See the NGO:4732 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


USS Co Business Description

Other Exchanges USSJY:USA4732:Japan
Address 507-20 Shinhocho, Aichi Prefecture, Tokai, JPN, 476-0005
USS Co Ltd operates auto auctions and provides various services related to automobile auctions, purchases, and sales of used cars, as well as recycling operations. The company has three reportable segments: Auto Auctions, Used Automobile Purchase and Sales, and Recycling. The Auto Auctions segment handles auctions for used cars and motorcycles, provides information and transportation services, and offers financial services to auction members. The Used Automobile Purchase and Sales segment engages in the purchase and sale of used and damaged cars, while the Recycling segment focuses on recycling end-of-life vehicles and scrap metals and managing facility disposal projects. It generates the majority of its revenue from the Auto auction segment.
95GF Score

Get the complete analysis for NGO:4732

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

円1,902.00
Price
円1,740.28
GF Value