Guinness Nigeria (NSA:GUIN) Cyclically Adjusted FCF per Share: ₦9.14 (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.

NSA:GUIN Guinness Nigeria PLC NSA:GUIN
67 GF Score
Price ₦329.00
GF Value ₦171.18
Valuation Significantly Overvalued
! 2 Warning Signs
View Full Analysis

What is Guinness Nigeria Cyclically Adjusted FCF per Share?

Guinness Nigeria NSA:GUIN 67 Cyclically Adjusted FCF per Share is ₦9.14 as of Mar. 2026. GuruFocus rates NSA:GUIN with a GF Score™ of 67/100 and a GF Value™ of ₦171.18 (Significantly Overvalued). 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.

Guinness Nigeria's adjusted free cash flow per share for the three months ended in Mar. 2026 was ₦1.050. 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 ₦9.14 for the trailing ten years ended in Mar. 2026.

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 (2026-07-15), Guinness Nigeria's current stock price is ₦329.00. Guinness Nigeria's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was ₦9.14. Guinness Nigeria's Cyclically Adjusted Price-to-FCF of today is 36.00.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Guinness Nigeria was 54.60. The lowest was 4.85. And the median was 8.95.


Guinness Nigeria  (NSA:GUIN) 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.

Guinness Nigeria's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=329.00/9.14
=36.00

* 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 Guinness Nigeria was 54.60. The lowest was 4.85. And the median was 8.95.


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.


Guinness Nigeria Cyclically Adjusted FCF per Share Related Terms


Guinness Nigeria Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Guinness Nigeria'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.

Guinness Nigeria Cyclically Adjusted FCF per Share Chart

Guinness Nigeria Annual Data
Trend Jun15 Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 0.00 0.00 7.26

Guinness Nigeria Quarterly Data
Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Dec24 Mar25 Jun25 Sep25 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 0.00 7.91 8.34 0.00 9.14

NSA:GUIN vs BUD, STZ, TAP: Cyclically Adjusted FCF per Share Comparison

For the Beverages - Brewers subindustry, Guinness Nigeria'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.


Guinness Nigeria Cyclically Adjusted Price-to-FCF vs Beverages - Alcoholic Industry

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

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


NSA:GUIN
67GF Score
Guinness Nigeria PLC NSA:GUIN
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Guinness Nigeria 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, Guinness Nigeria'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)
=1.05/330.2130*330.2130
=1.050

Current CPI (Mar. 2026) = 330.2130.

Guinness Nigeria Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201406 5.326 238.343 7.379
201412 0.000 234.812 0.000
201503 2.213 236.119 3.095
201506 5.582 238.638 7.724
201606 0.000 241.018 0.000
201612 0.000 241.432 0.000
201703 0.204 243.801 0.276
201706 3.314 244.955 4.467
201712 0.000 246.524 0.000
201803 -1.744 249.554 -2.308
201806 -0.599 251.989 -0.785
201809 -1.796 252.439 -2.349
201812 4.423 251.233 5.813
201903 -1.730 254.202 -2.247
201906 -2.346 256.143 -3.024
201909 0.428 256.759 0.550
201912 4.335 256.974 5.570
202003 -2.048 258.115 -2.620
202006 -0.640 257.797 -0.820
202009 10.817 260.280 13.723
202012 6.785 260.474 8.602
202103 2.735 264.877 3.410
202106 -2.397 271.696 -2.913
202109 3.405 274.310 4.099
202112 3.418 278.802 4.048
202203 -3.873 287.504 -4.448
202206 5.531 296.311 6.164
202209 -1.378 296.808 -1.533
202212 3.669 296.797 4.082
202303 -3.329 301.836 -3.642
202306 12.126 305.109 13.124
202309 -4.172 307.789 -4.476
202312 12.089 306.746 13.014
202403 12.307 312.332 13.012
202406 -20.852 314.175 -21.916
202412 0.000 315.605 0.000
202503 6.136 319.799 6.336
202506 5.081 322.561 5.202
202509 0.000 324.800 0.000
202603 1.050 330.213 1.050

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 ₦9.14 mean?
Guinness Nigeria (NSA:GUIN) has a Cyclically Adjusted FCF per Share of ₦9.14 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 Guinness Nigeria and its competitors.
Is Guinness Nigeria's Cyclically Adjusted FCF per Share too high?
Guinness Nigeria's current Cyclically Adjusted FCF per Share is ₦9.14. Overall, Guinness Nigeria has a GF Score™ of 67/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Guinness Nigeria's Cyclically Adjusted FCF per Share compare to BUD and STZ?
Guinness Nigeria's Cyclically Adjusted FCF per Share of ₦9.14 can be compared against companies in the Beverages - Alcoholic 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 Beverages - Alcoholic company?
A good Cyclically Adjusted FCF per Share depends on the Beverages - Alcoholic 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 Guinness Nigeria and its competitors. Guinness Nigeria's current Cyclically Adjusted FCF per Share is ₦9.14. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Guinness Nigeria stock overvalued right now?
Based on GuruFocus' analysis, Guinness Nigeria (NSA:GUIN) is currently considered Significantly Overvalued. The stock's GF Value™ is ₦171.18, compared to a current price of ₦329.00 — trading 92.2% above its estimated fair value. The current Cyclically Adjusted FCF per Share is ₦9.14. Guinness Nigeria's overall GF Score™ is 67/100 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 Guinness Nigeria (NSA:GUIN), the current Cyclically Adjusted FCF per Share is ₦9.14 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 Guinness Nigeria (NSA:GUIN) Overvalued in 2026?

Based on GuruFocus' analysis, Guinness Nigeria stock appears to be overvalued. The current stock price of ₦329.00 is trading 92.2% above its estimated GF Value™ of ₦171.18. GuruFocus considers Guinness Nigeria to be Significantly Overvalued.

Key valuation signals for NSA:GUIN:

  • Cyclically Adjusted FCF per Share: ₦9.14
  • GF Value™: ₦171.18 vs. price of ₦329.00 (92.2% above fair value)
  • GF Score™: 67/100 with 2 warning signs

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


Guinness Nigeria Business Description

Address Cocoa Industries Road, (Guinness Road) Ogba-Ikeja, Lagos, Lagos, NGA, 21071
Guinness Nigeria PLC is a beverage manufacturing company. The company is engaged in brewing, packaging, marketing and selling of various beverage brand including Guinness Foreign Extra Stout, Guinness Smooth, Malta Guinness, Smirnoff Ice, Dubic Malt, Orijin Spirit Mixed Drink, Orijin Bitters, Baileys Delight, Gordons Moringa, Captain Morgan Gold and Don Royale among others. Geographically, it derives a majority of revenue from Nigeria.
67GF Score

Get the complete analysis for NSA:GUIN

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

₦329.00
Price
₦171.18
GF Value