Nigerian Breweries (NSA:NB) Cyclically Adjusted FCF per Share: ₦-1.39 (As of Mar. 2026)


NSA:NB Nigerian Breweries PLC NSA:NB
64 GF Score
Price ₦72.50
GF Value ₦30.77
Valuation Significantly Overvalued
! 2 Warning Signs
View Full Analysis

What is Nigerian Breweries Cyclically Adjusted FCF per Share?

Nigerian Breweries NSA:NB 64 Cyclically Adjusted FCF per Share is ₦-1.39 as of Mar. 2026. GuruFocus rates NSA:NB with a GF Score™ of 64/100 and a GF Value™ of ₦30.77 (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.

Nigerian Breweries's adjusted free cash flow per share for the three months ended in Mar. 2026 was ₦2.543. 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 ₦-1.39 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.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of Nigerian Breweries was -63.40% per year. The lowest was -63.40% per year. And the median was -63.40% per year.

As of today (2026-07-06), Nigerian Breweries's current stock price is ₦72.50. Nigerian Breweries's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was ₦-1.39. 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 217.86. The lowest was 8.23. And the median was 12.94.


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 217.86. 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


Nigerian Breweries Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

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.

Nigerian Breweries Cyclically Adjusted FCF per Share Chart

Nigerian Breweries 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 3.62 2.69 0.17 -1.26 -1.53

Nigerian Breweries Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 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 -1.51 -1.60 -1.49 -1.53 -1.39

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

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 Cyclically Adjusted Price-to-FCF vs 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.


NSA:NB
64GF Score
Nigerian Breweries PLC NSA:NB
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

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. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=2.543/330.2130*330.2130
=2.543

Current CPI (Mar. 2026) = 330.2130.

Nigerian Breweries Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 1.420 241.018 1.946
201609 -0.466 241.428 -0.637
201612 3.154 241.432 4.314
201703 0.756 243.801 1.024
201706 1.275 244.955 1.719
201709 -0.997 246.819 -1.334
201712 2.775 246.524 3.717
201803 -1.275 249.554 -1.687
201806 0.735 251.989 0.963
201809 -0.090 252.439 -0.118
201812 0.638 251.233 0.839
201903 -0.021 254.202 -0.027
201906 0.345 256.143 0.445
201909 -2.423 256.759 -3.116
201912 2.880 256.974 3.701
202003 -0.934 258.115 -1.195
202006 0.432 257.797 0.553
202009 1.857 260.280 2.356
202012 2.946 260.474 3.735
202103 0.750 264.877 0.935
202106 0.567 271.696 0.689
202109 -0.755 274.310 -0.909
202112 2.332 278.802 2.762
202203 -1.322 287.504 -1.518
202206 -5.406 296.311 -6.025
202209 -2.436 296.808 -2.710
202212 0.233 296.797 0.259
202303 -7.838 301.836 -8.575
202306 -4.291 305.109 -4.644
202309 -5.260 307.789 -5.643
202312 -0.587 306.746 -0.632
202403 -6.739 312.332 -7.125
202406 -6.734 314.175 -7.078
202409 -2.514 315.301 -2.633
202412 5.549 315.605 5.806
202503 -2.413 319.799 -2.492
202506 1.636 322.561 1.675
202509 0.631 324.800 0.642
202512 3.471 324.054 3.537
202603 2.543 330.213 2.543

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 ₦-1.39 mean?
Nigerian Breweries (NSA:NB) has a Cyclically Adjusted FCF per Share of ₦-1.39 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 Nigerian Breweries and its competitors.
Is Nigerian Breweries' Cyclically Adjusted FCF per Share too high?
Nigerian Breweries' current Cyclically Adjusted FCF per Share is ₦-1.39. Overall, Nigerian Breweries has a GF Score™ of 64/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Nigerian Breweries' Cyclically Adjusted FCF per Share compare to BUD and STZ?
Nigerian Breweries' Cyclically Adjusted FCF per Share of ₦-1.39 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 Nigerian Breweries and its competitors. Nigerian Breweries's current Cyclically Adjusted FCF per Share is ₦-1.39. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Nigerian Breweries stock overvalued right now?
Based on GuruFocus' analysis, Nigerian Breweries (NSA:NB) is currently considered Significantly Overvalued. The stock's GF Value™ is ₦30.77, compared to a current price of ₦72.50 — trading 135.6% above its estimated fair value. The current Cyclically Adjusted FCF per Share is ₦-1.39. Nigerian Breweries' overall GF Score™ is 64/100 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 Nigerian Breweries (NSA:NB), the current Cyclically Adjusted FCF per Share is ₦-1.39 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 Nigerian Breweries (NSA:NB) Overvalued in 2026?

Based on GuruFocus' analysis, Nigerian Breweries stock appears to be overvalued. The current stock price of ₦72.50 is trading 135.6% above its estimated GF Value™ of ₦30.77. GuruFocus considers Nigerian Breweries to be Significantly Overvalued.

Key valuation signals for NSA:NB:

  • Cyclically Adjusted FCF per Share: ₦-1.39
  • GF Value™: ₦30.77 vs. price of ₦72.50 (135.6% above fair value)
  • GF Score™: 64/100 with 2 warning signs

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


Nigerian Breweries Business Description

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.
64GF Score

Get the complete analysis for NSA:NB

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

₦72.50
Price
₦30.77
GF Value