NTN (STU:NTN) Cyclically Adjusted FCF per Share: €0.09 (As of Mar. 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.

STU:NTN NTN Corp STU:NTN
73 GF Score
Price €1.93
GF Value €1.61
Valuation Modestly Overvalued
! 4 Warning Signs
View Full Analysis

What is NTN Cyclically Adjusted FCF per Share?

NTN STU:NTN -2.03% 73 Cyclically Adjusted FCF per Share is €0.09 as of Mar. 2026. GuruFocus rates STU:NTN with a GF Score™ of 73/100 and a GF Value™ of €1.61 (Modestly Overvalued). 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.

NTN's adjusted free cash flow per share for the three months ended in Mar. 2026 was €0.144. 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 €0.09 for the trailing ten years ended in Mar. 2026.

During the past 12 months, NTN's average Cyclically Adjusted FCF Growth Rate was 21.10% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 30.30% 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 NTN was 30.30% per year. The lowest was 30.30% per year. And the median was 30.30% per year.

As of today (2026-07-29), NTN's current stock price is €1.93. NTN's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was €0.09. NTN's Cyclically Adjusted Price-to-FCF of today is 21.44.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of NTN was 266.67. The lowest was 14.86. And the median was 49.91.


NTN  (STU:NTN) 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.

NTN's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=1.93/0.09
=21.44

* 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 NTN was 266.67. The lowest was 14.86. And the median was 49.91.


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.


NTN Cyclically Adjusted FCF per Share Related Terms


NTN Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for NTN'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.

NTN Cyclically Adjusted FCF per Share Chart

NTN Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only -0.01 0.05 0.05 0.09 0.09

NTN 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 0.09 0.08 0.08 0.09 0.09

STU:NTN vs SNA, RBC, SWK: Cyclically Adjusted FCF per Share Comparison

For the Tools & Accessories subindustry, NTN'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.


NTN Cyclically Adjusted Price-to-FCF vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, NTN's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


STU:NTN
73GF Score
NTN Corp STU:NTN
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

NTN 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, NTN'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)
=0.144/112.7000*112.7000
=0.144

Current CPI (Mar. 2026) = 112.7000.

NTN Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.146 98.100 0.168
201609 0.099 98.000 0.114
201612 -0.022 98.400 -0.025
201703 0.104 98.100 0.119
201706 0.096 98.500 0.110
201709 0.084 98.800 0.096
201712 -0.034 99.400 -0.039
201803 0.085 99.200 0.097
201806 -0.053 99.200 -0.060
201809 -0.089 99.900 -0.100
201812 -0.054 99.700 -0.061
201903 0.052 99.700 0.059
201906 -0.053 99.800 -0.060
201909 -0.080 100.100 -0.090
201912 -0.306 100.500 -0.343
202003 0.045 100.300 0.051
202006 -0.291 99.900 -0.328
202009 -0.159 99.900 -0.179
202012 0.371 99.300 0.421
202103 0.163 99.900 0.184
202106 0.101 99.500 0.114
202109 -0.102 100.100 -0.115
202112 -0.175 100.100 -0.197
202203 -0.016 101.100 -0.018
202206 0.023 101.800 0.025
202209 0.135 103.100 0.148
202212 0.001 104.100 0.001
202303 -0.019 104.400 -0.021
202306 0.143 105.200 0.153
202309 0.163 106.200 0.173
202312 0.141 106.800 0.149
202403 -0.003 107.200 -0.003
202406 -0.045 108.200 -0.047
202409 0.087 108.900 0.090
202412 0.026 110.700 0.026
202503 0.169 111.100 0.171
202506 0.113 111.700 0.114
202509 0.020 112.000 0.020
202512 -0.014 113.000 -0.014
202603 0.144 112.700 0.144

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 €0.09 mean?
NTN (STU:NTN) has a Cyclically Adjusted FCF per Share of €0.09 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 NTN and its competitors.
Is NTN's Cyclically Adjusted FCF per Share too high?
NTN's current Cyclically Adjusted FCF per Share is €0.09. Overall, NTN has a GF Score™ of 73/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does NTN's Cyclically Adjusted FCF per Share compare to SNA and RBC?
NTN's Cyclically Adjusted FCF per Share of €0.09 can be compared against companies in the Industrial Products 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 an Industrial Products company?
A good Cyclically Adjusted FCF per Share depends on the Industrial Products 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 NTN and its competitors. NTN's current Cyclically Adjusted FCF per Share is €0.09. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is NTN stock overvalued right now?
Based on GuruFocus' analysis, NTN (STU:NTN) is currently considered Modestly Overvalued. The stock's GF Value™ is €1.61, compared to a current price of €1.93 — trading 19.9% above its estimated fair value. The current Cyclically Adjusted FCF per Share is €0.09. NTN's overall GF Score™ is 73/100 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 NTN (STU:NTN), the current Cyclically Adjusted FCF per Share is €0.09 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 NTN (STU:NTN) Overvalued in 2026?

Based on GuruFocus' analysis, NTN stock appears to be overvalued. The current stock price of €1.93 is trading 19.9% above its estimated GF Value™ of €1.61. GuruFocus considers NTN to be Modestly Overvalued.

Key valuation signals for STU:NTN:

  • Cyclically Adjusted FCF per Share: €0.09
  • GF Value™: €1.61 vs. price of €1.93 (19.9% above fair value)
  • GF Score™: 73/100 with 4 warning signs

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


NTN Business Description

Other Exchanges 6472:Japan
Address 3-17, 1-chome, Kyomachibori, Nishi-ku, Osaka, JPN, 550-0003
NTN Corp is a Japan-based company that manufactures and sells bearings, constant velocity joints, precision equipment, aftermarket parts, and other mechanical parts. The company's products are used in a wide range of applications, including automobile, electric vehicle, rolling stock, wind turbine, construction and mining machinery, agricultural machinery, machine tools, office equipment, steel manufacturing machinery, paper manufacturing machinery, food machinery, medical equipment, aerospace, and robots. The company has a global presence, with Japan, the Americas, and Europe the three largest markets for the company.
73GF Score

Get the complete analysis for STU:NTN

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

€1.93
Price
€1.61
GF Value