Danang Rubber JSC (STC:DRC) Cyclically Adjusted FCF per Share: ₫1,447.41 (As of Mar. 2026)


STC:DRC Danang Rubber JSC STC:DRC
81 GF Score
Price ₫11,850.00
GF Value ₫19,170.33
Valuation Significantly Undervalued
! 7 Warning Signs
View Full Analysis

What is Danang Rubber JSC Cyclically Adjusted FCF per Share?

Danang Rubber JSC STC:DRC -0.42% 81 Cyclically Adjusted FCF per Share is ₫1,447.41 as of Mar. 2026. GuruFocus rates STC:DRC with a GF Score™ of 81/100 and a GF Value™ of ₫19,170.33 (Significantly Undervalued). The stock has 7 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.

Danang Rubber JSC's adjusted free cash flow per share for the three months ended in Mar. 2026 was ₫-760.446. 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 ₫1,447.41 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Danang Rubber JSC's average Cyclically Adjusted FCF Growth Rate was -18.10% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -6.20% 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 Danang Rubber JSC was -0.70% per year. The lowest was -6.20% per year. And the median was -3.45% per year.

As of today (2026-07-06), Danang Rubber JSC's current stock price is ₫11850.00. Danang Rubber JSC's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was ₫1,447.41. Danang Rubber JSC's Cyclically Adjusted Price-to-FCF of today is 8.19.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Danang Rubber JSC was 15.64. The lowest was 7.38. And the median was 10.30.


Danang Rubber JSC  (STC:DRC) 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.

Danang Rubber JSC's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=11850.00/1447.41
=8.19

* 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 Danang Rubber JSC was 15.64. The lowest was 7.38. And the median was 10.30.


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.


Danang Rubber JSC Cyclically Adjusted FCF per Share Related Terms


Danang Rubber JSC Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Danang Rubber JSC'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.

Danang Rubber JSC Cyclically Adjusted FCF per Share Chart

Danang Rubber JSC 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 1,912.59 1,841.88 2,495.55 1,875.04 1,518.72

Danang Rubber JSC 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 1,766.82 1,620.34 1,572.53 1,518.72 1,447.41

STC:DRC vs ORLY, AZO, GPC: Cyclically Adjusted FCF per Share Comparison

For the Auto Parts subindustry, Danang Rubber JSC'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.


Danang Rubber JSC Cyclically Adjusted Price-to-FCF vs Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, Danang Rubber JSC's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Danang Rubber JSC's Cyclically Adjusted Price-to-FCF falls into.


STC:DRC
81GF Score
Danang Rubber JSC STC:DRC
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Danang Rubber JSC 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, Danang Rubber JSC'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)
=-760.446/330.2130*330.2130
=-760.446

Current CPI (Mar. 2026) = 330.2130.

Danang Rubber JSC Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 1,037.721 241.018 1,421.757
201609 98.416 241.428 134.608
201612 1,165.175 241.432 1,593.641
201703 -501.937 243.801 -679.842
201706 100.190 244.955 135.062
201709 1,083.791 246.819 1,449.977
201712 611.795 246.524 819.485
201803 -810.053 249.554 -1,071.872
201806 127.197 251.989 166.682
201809 486.415 252.439 636.275
201812 702.262 251.233 923.032
201903 255.667 254.202 332.116
201906 1,668.677 256.143 2,151.216
201909 320.253 256.759 411.871
201912 382.973 256.974 492.122
202003 -366.592 258.115 -468.990
202006 2,839.303 257.797 3,636.872
202009 1,520.217 260.280 1,928.675
202012 1,531.665 260.474 1,941.751
202103 -794.875 264.877 -990.943
202106 714.049 271.696 867.839
202109 -1,280.368 274.310 -1,541.301
202112 853.323 278.802 1,010.675
202203 -110.546 287.504 -126.968
202206 -89.281 296.311 -99.496
202209 387.326 296.808 430.919
202212 -89.250 296.797 -99.299
202303 383.148 301.836 419.170
202306 1,570.630 305.109 1,699.860
202309 -4.361 307.789 -4.679
202312 390.176 306.746 420.026
202403 -663.442 312.332 -701.424
202406 377.205 314.175 396.461
202409 -2,357.495 315.301 -2,468.992
202412 -236.047 315.605 -246.973
202503 -1,587.063 319.799 -1,638.744
202506 32.367 322.561 33.135
202509 659.727 324.800 670.722
202512 1,226.847 324.054 1,250.165
202603 -760.446 330.213 -760.446

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 ₫1,447.41 mean?
Danang Rubber JSC (STC:DRC) has a Cyclically Adjusted FCF per Share of ₫1,447.41 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 Danang Rubber JSC and its competitors.
Is Danang Rubber JSC's Cyclically Adjusted FCF per Share too high?
Danang Rubber JSC's current Cyclically Adjusted FCF per Share is ₫1,447.41. Overall, Danang Rubber JSC has a GF Score™ of 81/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Danang Rubber JSC's Cyclically Adjusted FCF per Share compare to ORLY and AZO?
Danang Rubber JSC's Cyclically Adjusted FCF per Share of ₫1,447.41 can be compared against companies in the Vehicles & Parts 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 Vehicles & Parts company?
A good Cyclically Adjusted FCF per Share depends on the Vehicles & Parts 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 Danang Rubber JSC and its competitors. Danang Rubber JSC's current Cyclically Adjusted FCF per Share is ₫1,447.41. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Danang Rubber JSC stock overvalued right now?
Based on GuruFocus' analysis, Danang Rubber JSC (STC:DRC) is currently considered Significantly Undervalued. The stock's GF Value™ is ₫19,170.33, compared to a current price of ₫11,850.00 — trading 38.2% below its estimated fair value. The current Cyclically Adjusted FCF per Share is ₫1,447.41. Danang Rubber JSC's overall GF Score™ is 81/100 with 7 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 Danang Rubber JSC (STC:DRC), the current Cyclically Adjusted FCF per Share is ₫1,447.41 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 Danang Rubber JSC (STC:DRC) Overvalued in 2026?

Based on GuruFocus' analysis, Danang Rubber JSC stock appears to be undervalued. The current stock price of ₫11,850.00 is trading 38.2% below its estimated GF Value™ of ₫19,170.33. GuruFocus considers Danang Rubber JSC to be Significantly Undervalued.

Key valuation signals for STC:DRC:

  • Cyclically Adjusted FCF per Share: ₫1,447.41
  • GF Value™: ₫19,170.33 vs. price of ₫11,850.00 (38.2% below fair value)
  • GF Score™: 81/100 with 7 warning signs

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


Danang Rubber JSC Business Description

Address G - Ta Quang Buu Street, Lien Chieu District, Da Nang, VNM
Danang Rubber JSC is engaged in the manufacture and sale of tire products in Vietnam. Its products includes motorcycle tires, bicycle tires, truck tires, light truck tires, agricultural tires, radial tires, tubes, flaps, and technical rubber products.
81GF Score

Get the complete analysis for STC:DRC

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

₫11,850.00
Price
₫19,170.33
GF Value