Masan Group (STC:MSN) Cyclically Adjusted FCF per Share: ₫-133.51 (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.

STC:MSN Masan Group Corp STC:MSN
86 GF Score
Price ₫66,100.00
GF Value ₫86,628.64
Valuation Modestly Undervalued
! 4 Warning Signs
View Full Analysis

What is Masan Group Cyclically Adjusted FCF per Share?

Masan Group STC:MSN -2.65% 86 Cyclically Adjusted FCF per Share is ₫-133.51 as of Jun. 2026. GuruFocus rates STC:MSN with a GF Score™ of 86/100 and a GF Value™ of ₫86,628.64 (Modestly Undervalued). The stock has 4 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.

Masan Group's adjusted free cash flow per share for the three months ended in Jun. 2026 was ₫-501.096. 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 ₫-133.51 for the trailing ten years ended in Jun. 2026.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 39.10% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 25.30% 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 Masan Group was 39.10% per year. The lowest was -2.50% per year. And the median was 37.40% per year.

As of today (2026-07-31), Masan Group's current stock price is ₫66100.00. Masan Group's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was ₫-133.51. Masan Group's Cyclically Adjusted Price-to-FCF of today is .

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Masan Group was 1979.27. The lowest was 1574.89. And the median was 1769.50.


Masan Group  (STC:MSN) 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 Masan Group was 1979.27. The lowest was 1574.89. And the median was 1769.50.


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.


Masan Group Cyclically Adjusted FCF per Share Related Terms


Masan Group Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Masan Group'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.

Masan Group Cyclically Adjusted FCF per Share Chart

Masan Group 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 -877.51 -1,112.64 -850.79 -215.47 -251.27

Masan Group 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 -51.20 46.67 -251.27 40.52 -133.51

STC:MSN vs MMM, HON: Cyclically Adjusted FCF per Share Comparison

For the Conglomerates subindustry, Masan Group'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.


Masan Group Cyclically Adjusted Price-to-FCF vs Conglomerates Industry

For the Conglomerates industry and Industrials sector, Masan Group's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


STC:MSN
86GF Score
Masan Group Corp STC:MSN
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Masan Group 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, Masan Group'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)
=-501.096/333.9520*333.9520
=-501.096

Current CPI (Jun. 2026) = 333.9520.

Masan Group Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 -230.376 241.428 -318.664
201612 914.339 241.432 1,264.726
201703 -1,522.060 243.801 -2,084.877
201706 224.818 244.955 306.499
201709 1,055.184 246.819 1,427.689
201712 752.017 246.524 1,018.715
201803 -87.628 249.554 -117.263
201806 189.666 251.989 251.358
201809 821.703 252.439 1,087.032
201812 419.488 251.233 557.605
201903 -1,595.037 254.202 -2,095.443
201906 376.420 256.143 490.766
201909 -171.520 256.759 -223.086
201912 2,044.113 256.974 2,656.438
202003 -483.698 258.115 -625.814
202006 -178.156 257.797 -230.785
202009 -321.394 260.280 -412.364
202012 -671.902 260.474 -861.441
202103 -261.996 264.877 -330.320
202106 412.762 271.696 507.342
202109 1,109.983 274.310 1,351.322
202112 -2,430.274 278.802 -2,911.008
202203 -1,870.952 287.504 -2,173.216
202206 -23.563 296.311 -26.556
202209 -1,882.807 296.808 -2,118.431
202212 -1,818.918 296.797 -2,046.622
202303 -835.931 301.836 -924.876
202306 270.391 305.109 295.952
202309 994.093 307.789 1,078.594
202312 -1,632.557 306.746 -1,777.352
202403 -302.015 312.332 -322.921
202406 1,537.041 314.175 1,633.796
202409 1,086.186 315.301 1,150.437
202412 1,909.099 315.605 2,020.080
202503 -280.265 319.799 -292.668
202506 649.596 322.561 672.536
202509 448.656 324.800 461.298
202512 -1,150.400 324.054 -1,185.538
202603 1,990.477 330.213 2,013.015
202606 -501.096 333.952 -501.096

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 ₫-133.51 mean?
Masan Group (STC:MSN) has a Cyclically Adjusted FCF per Share of ₫-133.51 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 Masan Group and its competitors.
Is Masan Group's Cyclically Adjusted FCF per Share too high?
Masan Group's current Cyclically Adjusted FCF per Share is ₫-133.51. Overall, Masan Group has a GF Score™ of 86/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Masan Group's Cyclically Adjusted FCF per Share compare to MMM and HON?
Masan Group's Cyclically Adjusted FCF per Share of ₫-133.51 can be compared against companies in the Conglomerates 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 Conglomerates company?
A good Cyclically Adjusted FCF per Share depends on the Conglomerates 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 Masan Group and its competitors. Masan Group's current Cyclically Adjusted FCF per Share is ₫-133.51. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Masan Group stock overvalued right now?
Based on GuruFocus' analysis, Masan Group (STC:MSN) is currently considered Modestly Undervalued. The stock's GF Value™ is ₫86,628.64, compared to a current price of ₫66,100.00 — trading 23.7% below its estimated fair value. The current Cyclically Adjusted FCF per Share is ₫-133.51. Masan Group's overall GF Score™ is 86/100 with 4 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 Masan Group (STC:MSN), the current Cyclically Adjusted FCF per Share is ₫-133.51 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 Masan Group (STC:MSN) Overvalued in 2026?

Based on GuruFocus' analysis, Masan Group stock appears to be undervalued. The current stock price of ₫66,100.00 is trading 23.7% below its estimated GF Value™ of ₫86,628.64. GuruFocus considers Masan Group to be Modestly Undervalued.

Key valuation signals for STC:MSN:

  • Cyclically Adjusted FCF per Share: ₫-133.51
  • GF Value™: ₫86,628.64 vs. price of ₫66,100.00 (23.7% below fair value)
  • GF Score™: 86/100 with 4 warning signs

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


Masan Group Business Description

Address No. 23 Le Duan Street, 18th Floor, Masan Tower, Sai Gon Ward, Ho Chi Minh City, VNM
Masan Group Corp is an investment holding company based in Vietnam. Along with its subsidiaries, it is mainly engaged in manufacturing, retailing, and distributing food and beverage products in Vietnam. Additionally, it is also involved in financial services, high-tech materials, consumer retail, and other businesses. The Group has five reportable segments: Branded consumer product, MEATLife: integrated meat products, Consumer retail, High-tech materials, and Others. Maximum revenue is generated from the Consumer retail segment. Geographically, the Group generates maximum revenue from its domestic market, and also has some overseas presence.
86GF Score

Get the complete analysis for STC:MSN

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

₫66,100.00
Price
₫86,628.64
GF Value