MADARA Cosmetics AS (ORSE:MDARA) Cyclically Adjusted FCF per Share: €0.24 (As of Dec. 2025)

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.

ORSE:MDARA MADARA Cosmetics AS ORSE:MDARA
8 GF Score
Price €9.88
GF Value €18.22
! 1 Warning Sign
View Full Analysis

What is MADARA Cosmetics AS Cyclically Adjusted FCF per Share?

MADARA Cosmetics AS ORSE:MDARA 8 Cyclically Adjusted FCF per Share is €0.24 as of Dec. 2025. GuruFocus rates ORSE:MDARA with a GF Score™ of 8/100 and a GF Value™ of €18.22. 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.

MADARA Cosmetics AS's adjusted free cash flow per share data for the fiscal year that ended in Dec. 2025 was €-0.157. 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 €0.24 for the trailing ten years ended in Dec. 2025.

During the past 12 months, MADARA Cosmetics AS's average Cyclically Adjusted FCF Growth Rate was 9.10% 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.

As of today (2026-07-16), MADARA Cosmetics AS's current stock price is € 9.88. MADARA Cosmetics AS's Cyclically Adjusted FCF per Share for the fiscal year that ended in Dec. 2025 was €0.24. MADARA Cosmetics AS's Cyclically Adjusted Price-to-FCF of today is 41.17.

During the past 11 years, the highest Cyclically Adjusted Price-to-FCF of MADARA Cosmetics AS was 49.55. The lowest was 41.17. And the median was 44.91.


MADARA Cosmetics AS  (ORSE:MDARA) 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.

MADARA Cosmetics AS's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=9.88/0.24
=41.17

* 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 11 years, the highest Cyclically Adjusted Price-to-FCF of MADARA Cosmetics AS was 49.55. The lowest was 41.17. And the median was 44.91.


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.


MADARA Cosmetics AS Cyclically Adjusted FCF per Share Related Terms


MADARA Cosmetics AS Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for MADARA Cosmetics AS'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.

MADARA Cosmetics AS Cyclically Adjusted FCF per Share Chart

MADARA Cosmetics AS 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 0.00 0.00 0.00 0.22 0.24

MADARA Cosmetics AS Semi-Annual Data
Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 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 0.00 0.00 0.22 0.00 0.24

ORSE:MDARA vs PG, CL, KVUE: Cyclically Adjusted FCF per Share Comparison

For the Household & Personal Products subindustry, MADARA Cosmetics AS'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.


MADARA Cosmetics AS Cyclically Adjusted Price-to-FCF vs Consumer Packaged Goods Industry

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

* The bar in red indicates where MADARA Cosmetics AS's Cyclically Adjusted Price-to-FCF falls into.


ORSE:MDARA
8GF Score
MADARA Cosmetics AS ORSE:MDARA
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

MADARA Cosmetics AS 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, MADARA Cosmetics AS's adjusted Free Cash Flow per Share data for the fiscal year that ended in Dec. 2025 was:

Adj_FreeCashFlowPerShare=Free Cash Flow per Share /CPI of Dec. 2025 (Change)*Current CPI (Dec. 2025)
=-0.157/324.0540*324.0540
=-0.157

Current CPI (Dec. 2025) = 324.0540.

MADARA Cosmetics AS Annual Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201612 0.131 241.432 0.176
201712 0.270 246.524 0.355
201812 -0.019 251.233 -0.025
201912 -0.042 256.974 -0.053
202012 0.682 260.474 0.848
202112 0.575 278.802 0.668
202212 0.251 296.797 0.274
202312 0.134 306.746 0.142
202412 0.158 315.605 0.162
202512 -0.157 324.054 -0.157

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 €0.24 mean?
MADARA Cosmetics AS (ORSE:MDARA) has a Cyclically Adjusted FCF per Share of €0.24 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 MADARA Cosmetics AS and its competitors.
Is MADARA Cosmetics AS's Cyclically Adjusted FCF per Share too high?
MADARA Cosmetics AS's current Cyclically Adjusted FCF per Share is €0.24. Overall, MADARA Cosmetics AS has a GF Score™ of 8/100, reflecting its overall financial health beyond just this single metric.
How does MADARA Cosmetics AS's Cyclically Adjusted FCF per Share compare to PG and CL?
MADARA Cosmetics AS's Cyclically Adjusted FCF per Share of €0.24 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 MADARA Cosmetics AS and its competitors. MADARA Cosmetics AS's current Cyclically Adjusted FCF per Share is €0.24. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is MADARA Cosmetics AS stock overvalued right now?
MADARA Cosmetics AS (ORSE:MDARA) has a current Cyclically Adjusted FCF per Share of €0.24. The stock's GF Value™ is €18.22, compared to a current price of €9.88 — trading 45.8% below its estimated fair value. The current Cyclically Adjusted FCF per Share is €0.24. MADARA Cosmetics AS's overall GF Score™ is 8/100 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 MADARA Cosmetics AS (ORSE:MDARA), the current Cyclically Adjusted FCF per Share is €0.24 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 MADARA Cosmetics AS (ORSE:MDARA) Overvalued in 2026?

Based on GuruFocus' analysis, MADARA Cosmetics AS stock appears to be undervalued. The current stock price of €9.88 is trading 45.8% below its estimated GF Value™ of €18.22.

Key valuation signals for ORSE:MDARA:

  • Cyclically Adjusted FCF per Share: €0.24
  • GF Value™: €18.22 vs. price of €9.88 (45.8% below fair value)
  • GF Score™: 8/100 with 1 warning sign

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


MADARA Cosmetics AS Business Description

Address 131 Zeltinu Street, Marupe district, Marupe, LVA, 2167
MADARA Cosmetics AS manufactures natural skin care products in the Baltic and North European regions. The company provides various cosmetic products such as toners, lip care, moisturizers, and other related products. The firm generates revenue from the production and wholesale of cosmetic products. Geographically, it generates maximum revenue from the European Union, followed by Latvia and other markets.
8GF Score

Get the complete analysis for ORSE:MDARA

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

€9.88
Price
€18.22
GF Value