Nelly Group AB (OSTO:NELLY) Cyclically Adjusted FCF per Share: kr3.24 (As of Jun. 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.

OSTO:NELLY Nelly Group AB OSTO:NELLY
56 GF Score
Price kr37.78
GF Value kr34.59
Valuation Fairly Valued
! 3 Warning Signs
View Full Analysis

What is Nelly Group AB Cyclically Adjusted FCF per Share?

Nelly Group AB OSTO:NELLY +4.48% 56 Cyclically Adjusted FCF per Share is kr3.24 as of Jun. 2026. GuruFocus rates OSTO:NELLY with a GF Score™ of 56/100 and a GF Value™ of kr34.59 (Fairly Valued). The stock has 3 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.

Nelly Group AB's adjusted free cash flow per share for the three months ended in Jun. 2026 was kr3.300. 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 kr3.24 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Nelly Group AB's average Cyclically Adjusted FCF Growth Rate was 300.00% 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 Nelly Group AB was 59.50% per year. The lowest was 8.80% per year. And the median was 38.80% per year.

As of today (2026-07-27), Nelly Group AB's current stock price is kr37.78. Nelly Group AB's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was kr3.24. Nelly Group AB's Cyclically Adjusted Price-to-FCF of today is 11.66.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Nelly Group AB was 263.89. The lowest was 0.18. And the median was 10.73.


Nelly Group AB  (OSTO:NELLY) 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.

Nelly Group AB's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=37.78/3.24
=11.66

* 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 Nelly Group AB was 263.89. The lowest was 0.18. And the median was 10.73.


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.


Nelly Group AB Cyclically Adjusted FCF per Share Related Terms


Nelly Group AB Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Nelly Group AB'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.

Nelly Group AB Cyclically Adjusted FCF per Share Chart

Nelly Group AB 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 -6.15 -4.97 -3.00 -1.41 1.95

Nelly Group AB Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 0.81 1.58 1.95 3.37 3.24

OSTO:NELLY vs TJX, ROST, BURL: Cyclically Adjusted FCF per Share Comparison

For the Apparel Retail subindustry, Nelly Group AB'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.


Nelly Group AB Cyclically Adjusted Price-to-FCF vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Nelly Group AB's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Nelly Group AB's Cyclically Adjusted Price-to-FCF falls into.


OSTO:NELLY
56GF Score
Nelly Group AB OSTO:NELLY
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Nelly Group AB 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, Nelly Group AB's adjusted Free Cash Flow per Share data for the three months ended in Jun. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=3.3/134.1100*134.1100
=3.300

Current CPI (Jun. 2026) = 134.1100.

Nelly Group AB Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 -6.688 101.138 -8.868
201612 11.872 102.022 15.606
201703 -10.856 102.022 -14.271
201706 16.169 102.752 21.103
201709 -2.704 103.279 -3.511
201712 11.206 103.793 14.479
201803 -20.694 103.962 -26.695
201806 2.547 104.875 3.257
201809 -2.831 105.679 -3.593
201812 8.202 105.912 10.386
201903 -9.145 105.886 -11.583
201906 4.806 106.742 6.038
201909 -2.389 107.214 -2.988
201912 17.424 107.766 21.683
202003 -6.117 106.563 -7.698
202006 4.727 107.498 5.897
202009 -0.751 107.635 -0.936
202012 2.979 108.296 3.689
202103 -1.539 108.360 -1.905
202106 0.714 108.928 0.879
202109 -1.553 110.338 -1.888
202112 3.231 112.486 3.852
202203 -6.340 114.825 -7.405
202206 1.974 118.384 2.236
202209 -2.920 122.296 -3.202
202212 4.261 126.365 4.522
202303 -2.498 127.042 -2.637
202306 2.894 129.407 2.999
202309 -0.463 130.224 -0.477
202312 1.680 131.912 1.708
202403 -0.153 132.205 -0.155
202406 3.527 132.716 3.564
202409 -0.617 132.304 -0.625
202412 2.393 132.987 2.413
202503 -0.433 132.825 -0.437
202506 3.473 133.699 3.484
202509 -0.617 133.480 -0.620
202512 1.693 133.390 1.702
202603 -0.880 133.560 -0.884
202606 3.300 134.110 3.300

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 kr3.24 mean?
Nelly Group AB (OSTO:NELLY) has a Cyclically Adjusted FCF per Share of kr3.24 as of Jun. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Nelly Group AB and its competitors.
Is Nelly Group AB's Cyclically Adjusted FCF per Share too high?
Nelly Group AB's current Cyclically Adjusted FCF per Share is kr3.24. Overall, Nelly Group AB has a GF Score™ of 56/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Nelly Group AB's Cyclically Adjusted FCF per Share compare to TJX and ROST?
Nelly Group AB's Cyclically Adjusted FCF per Share of kr3.24 can be compared against companies in the Retail - Cyclical 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 Retail - Cyclical company?
A good Cyclically Adjusted FCF per Share depends on the Retail - Cyclical 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 Nelly Group AB and its competitors. Nelly Group AB's current Cyclically Adjusted FCF per Share is kr3.24. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Nelly Group AB stock overvalued right now?
Based on GuruFocus' analysis, Nelly Group AB (OSTO:NELLY) is currently considered Fairly Valued. The stock's GF Value™ is kr34.59, compared to a current price of kr37.78 — trading 9.2% above its estimated fair value. The current Cyclically Adjusted FCF per Share is kr3.24. Nelly Group AB's overall GF Score™ is 56/100 with 3 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 Nelly Group AB (OSTO:NELLY), the current Cyclically Adjusted FCF per Share is kr3.24 as of Jun. 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 Nelly Group AB (OSTO:NELLY) Overvalued in 2026?

Based on GuruFocus' analysis, Nelly Group AB stock appears to be overvalued. The current stock price of kr37.78 is trading 9.2% above its estimated GF Value™ of kr34.59. GuruFocus considers Nelly Group AB to be Fairly Valued.

Key valuation signals for OSTO:NELLY:

  • Cyclically Adjusted FCF per Share: kr3.24
  • GF Value™: kr34.59 vs. price of kr37.78 (9.2% above fair value)
  • GF Score™: 56/100 with 3 warning signs

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


Nelly Group AB Business Description

Address c/o Nelly NLY AB, Lundbygatan 1, P.O. Box 690, Boras, SWE, 501 13
Nelly Group AB is active in the retail industry. The company offers a wide range of fashion and accessories to mainly young women in the Nordic region. At the core is the own brand Nelly, which is marketed and sold in combination with a well-composed portfolio of external brands. The company sells directly to its target group via digital customers, mainly Nelly.com. Geographically, the company generates a majority of its revenue from Sweden, and the rest from Other Nordic regions, and the Rest of the world.
56GF Score

Get the complete analysis for OSTO:NELLY

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

kr37.78
Price
kr34.59
GF Value