Unilever Nigeria (NSA:LEVBROS) Cyclically Adjusted FCF per Share: ₦1.42 (As of Dec. 2025)


NSA:LEVBROS Unilever Nigeria PLC NSA:LEVBROS
83 GF Score
Price ₦125.00
GF Value ₦51.90
Valuation Significantly Overvalued
! 1 Warning Sign
View Full Analysis

What is Unilever Nigeria Cyclically Adjusted FCF per Share?

Unilever Nigeria NSA:LEVBROS +2.46% 83 Cyclically Adjusted FCF per Share is ₦1.42 as of Dec. 2025. GuruFocus rates NSA:LEVBROS with a GF Score™ of 83/100 and a GF Value™ of ₦51.90 (Significantly Overvalued). The stock has 1 warning sign 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.

Unilever Nigeria's adjusted free cash flow per share for the three months ended in Dec. 2025 was ₦2.268. 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 ₦1.42 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Unilever Nigeria's average Cyclically Adjusted FCF Growth Rate was 111.90% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 52.50% 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 Unilever Nigeria was 64.70% per year. The lowest was 52.50% per year. And the median was 58.60% per year.

As of today (2026-07-11), Unilever Nigeria's current stock price is ₦125.00. Unilever Nigeria's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was ₦1.42. Unilever Nigeria's Cyclically Adjusted Price-to-FCF of today is 88.03.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Unilever Nigeria was 119.72. The lowest was 17.00. And the median was 53.15.


Unilever Nigeria  (NSA:LEVBROS) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=125.00/1.42
=88.03

* 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 Unilever Nigeria was 119.72. The lowest was 17.00. And the median was 53.15.


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.


Unilever Nigeria Cyclically Adjusted FCF per Share Related Terms


Unilever Nigeria Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Unilever 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.

Unilever Nigeria Cyclically Adjusted FCF per Share Chart

Unilever Nigeria 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 0.15 0.40 0.58 0.67 1.42

Unilever Nigeria Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25
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 0.67 0.94 1.10 1.22 1.42

NSA:LEVBROS vs PG, CL, KVUE: Cyclically Adjusted FCF per Share Comparison

For the Household & Personal Products subindustry, Unilever 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.


Unilever Nigeria Cyclically Adjusted Price-to-FCF vs Consumer Packaged Goods Industry

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

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


NSA:LEVBROS
83GF Score
Unilever Nigeria PLC NSA:LEVBROS
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Unilever 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, Unilever Nigeria's adjusted Free Cash Flow per Share data for the three months ended in Dec. 2025 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Dec. 2025 (Change)*Current CPI (Dec. 2025)
=2.268/324.0540*324.0540
=2.268

Current CPI (Dec. 2025) = 324.0540.

Unilever Nigeria Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201512 1.044 236.525 1.430
201603 0.874 238.132 1.189
201606 0.994 241.018 1.336
201609 0.535 241.428 0.718
201612 -2.024 241.432 -2.717
201706 0.000 244.955 0.000
201709 0.861 246.819 1.130
201712 -1.448 246.524 -1.903
201803 -0.556 249.554 -0.722
201806 0.496 251.989 0.638
201809 -1.241 252.439 -1.593
201812 1.588 251.233 2.048
201903 -3.309 254.202 -4.218
201906 0.105 256.143 0.133
201909 -0.202 256.759 -0.255
201912 0.382 256.974 0.482
202003 0.758 258.115 0.952
202006 0.744 257.797 0.935
202009 -2.081 260.280 -2.591
202012 0.624 260.474 0.776
202103 0.315 264.877 0.385
202106 0.873 271.696 1.041
202109 0.685 274.310 0.809
202112 1.280 278.802 1.488
202203 0.869 287.504 0.979
202206 0.570 296.311 0.623
202209 -0.401 296.808 -0.438
202212 1.087 296.797 1.187
202303 2.088 301.836 2.242
202306 0.614 305.109 0.652
202309 1.168 307.789 1.230
202312 -1.852 306.746 -1.956
202403 -2.913 312.332 -3.022
202406 0.165 314.175 0.170
202409 -0.061 315.301 -0.063
202412 2.644 315.605 2.715
202503 1.665 319.799 1.687
202506 1.370 322.561 1.376
202509 2.681 324.800 2.675
202512 2.268 324.054 2.268

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 ₦1.42 mean?
Unilever Nigeria (NSA:LEVBROS) has a Cyclically Adjusted FCF per Share of ₦1.42 as of Dec. 2025. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Unilever Nigeria and its competitors.
Is Unilever Nigeria's Cyclically Adjusted FCF per Share too high?
Unilever Nigeria's current Cyclically Adjusted FCF per Share is ₦1.42. Overall, Unilever Nigeria has a GF Score™ of 83/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Unilever Nigeria's Cyclically Adjusted FCF per Share compare to PG and CL?
Unilever Nigeria's Cyclically Adjusted FCF per Share of ₦1.42 can be compared against companies in the Consumer Packaged Goods 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 Consumer Packaged Goods company?
A good Cyclically Adjusted FCF per Share depends on the Consumer Packaged Goods 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 Unilever Nigeria and its competitors. Unilever Nigeria's current Cyclically Adjusted FCF per Share is ₦1.42. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Unilever Nigeria stock overvalued right now?
Based on GuruFocus' analysis, Unilever Nigeria (NSA:LEVBROS) is currently considered Significantly Overvalued. The stock's GF Value™ is ₦51.90, compared to a current price of ₦125.00 — trading 140.8% above its estimated fair value. The current Cyclically Adjusted FCF per Share is ₦1.42. Unilever Nigeria's overall GF Score™ is 83/100 with 1 warning sign 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 Unilever Nigeria (NSA:LEVBROS), the current Cyclically Adjusted FCF per Share is ₦1.42 as of Dec. 2025. 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 Unilever Nigeria (NSA:LEVBROS) Overvalued in 2026?

Based on GuruFocus' analysis, Unilever Nigeria stock appears to be overvalued. The current stock price of ₦125.00 is trading 140.8% above its estimated GF Value™ of ₦51.90. GuruFocus considers Unilever Nigeria to be Significantly Overvalued.

Key valuation signals for NSA:LEVBROS:

  • Cyclically Adjusted FCF per Share: ₦1.42
  • GF Value™: ₦51.90 vs. price of ₦125.00 (140.8% above fair value)
  • GF Score™: 83/100 with 1 warning sign

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


Unilever Nigeria Business Description

Address 1 Billings Way, P.O. Box 1063, Oregun, Ikeja, Lagos, NGA
Unilever Nigeria PLC is principally involved in the manufacture and marketing of Nutrition, Beauty & Wellbeing, and Personal Care products. It has manufacturing sites in Oregun, Lagos State, and Agbara, Ogun State. The company's operating segments are: Foods, Personal Care, and Beauty & Wellbeing. Maximum revenue is generated from the Foods segment, which includes the sale of savoury products. The Personal Care segment includes the sale of oral care and deodorant products, and the Beauty & Wellbeing segment includes sales of skin care products. Geographically, the company generates maximum revenue from its business in Nigeria, and to a lesser extent, also exports its products to other countries.
83GF Score

Get the complete analysis for NSA:LEVBROS

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

₦125.00
Price
₦51.90
GF Value