GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Beverages - Alcoholic » Nigerian Breweries PLC (NSA:NB) » Definitions » Cyclically Adjusted FCF per Share

Nigerian Breweries (NSA:NB) Cyclically Adjusted FCF per Share : ₦-1.66 (As of Mar. 2025)


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

What is Nigerian Breweries 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.

Nigerian Breweries's adjusted free cash flow per share for the three months ended in Mar. 2025 was ₦-2.413. 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 ₦-1.66 for the trailing ten years ended in Mar. 2025.

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 Nigerian Breweries was -67.40% per year. The lowest was -67.40% per year. And the median was -67.40% per year.

As of today (2025-05-19), Nigerian Breweries's current stock price is ₦55.00. Nigerian Breweries's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2025 was ₦-1.66. Nigerian Breweries's Cyclically Adjusted Price-to-FCF of today is .

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Nigerian Breweries was 308.64. The lowest was 8.23. And the median was 12.94.


Nigerian Breweries Cyclically Adjusted FCF per Share Historical Data

The historical data trend for Nigerian Breweries'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.

Nigerian Breweries Cyclically Adjusted FCF per Share Chart

Nigerian Breweries Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 3.46 3.62 2.69 0.12 -1.41

Nigerian Breweries Quarterly Data
Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25
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 -0.52 -1.39 -1.56 -1.41 -1.66

Competitive Comparison of Nigerian Breweries's Cyclically Adjusted FCF per Share

For the Beverages - Brewers subindustry, Nigerian Breweries'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.


Nigerian Breweries's Cyclically Adjusted Price-to-FCF Distribution in the Beverages - Alcoholic Industry

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

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


;
;

Nigerian Breweries 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, Nigerian Breweries's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2025 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2025 (Change)*Current CPI (Mar. 2025)
=-2.413/134.9266*134.9266
=-2.413

Current CPI (Mar. 2025) = 134.9266.

Nigerian Breweries Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201506 1.790 100.684 2.399
201509 -0.433 100.392 -0.582
201512 2.871 99.792 3.882
201603 0.637 100.470 0.855
201606 1.420 101.688 1.884
201609 -0.466 101.861 -0.617
201612 3.154 101.863 4.178
201703 0.756 102.862 0.992
201706 1.275 103.349 1.665
201709 -0.997 104.136 -1.292
201712 2.775 104.011 3.600
201803 -1.275 105.290 -1.634
201806 0.735 106.317 0.933
201809 -0.090 106.507 -0.114
201812 0.638 105.998 0.812
201903 -0.021 107.251 -0.026
201906 0.345 108.070 0.431
201909 -2.423 108.329 -3.018
201912 2.880 108.420 3.584
202003 -0.934 108.902 -1.157
202006 0.432 108.767 0.536
202009 1.857 109.815 2.282
202012 2.946 109.897 3.617
202103 0.750 111.754 0.906
202106 0.567 114.631 0.667
202109 -0.755 115.734 -0.880
202112 2.332 117.630 2.675
202203 -1.322 121.301 -1.470
202206 -5.406 125.017 -5.835
202209 -2.436 125.227 -2.625
202212 0.233 125.222 0.251
202303 -7.838 127.348 -8.304
202306 -4.291 128.729 -4.498
202309 -5.681 129.860 -5.903
202312 -0.587 129.419 -0.612
202403 -7.278 131.776 -7.452
202406 -6.235 132.554 -6.347
202409 -2.715 133.029 -2.754
202412 4.753 133.157 4.816
202503 -2.413 134.927 -2.413

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


Nigerian Breweries  (NSA:NB) 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.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Nigerian Breweries was 308.64. The lowest was 8.23. And the median was 12.94.


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.


Nigerian Breweries Cyclically Adjusted FCF per Share Related Terms

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


Nigerian Breweries Business Description

Traded in Other Exchanges
N/A
Address
1, Abebe Village Road, P. O. Box 545, Iganmu House, Iganmu, Lagos, NGA, 101241
Nigerian Breweries PLC is a Brewing firm. The company's principal activities are brewing, marketing, and selling lager, stout, non-alcoholic malt, and soft drinks. Geographically, it derives a majority of its revenue from Nigeria and also has a presence in the United Kingdom, the Netherlands, the United States of America, Canada, some parts of Africa, and parts of the Middle East and Asia. The company's brands include Star, Goldberg, Turbo King, Ace Bitters, Gulder, Maltina, Legend Extra Stout, Amstel Malta, Heineken, Maltina Sip-it, Fayrouz, Goldberg, Malta Gold, and others.