mixi (TSE:2121) Cyclically Adjusted FCF per Share: 円305.20 (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.

TSE:2121 mixi Inc TSE:2121
89 GF Score
Price 円3,325.00
GF Value 円3,674.69
Valuation Modestly Undervalued
! 7 Warning Signs
View Full Analysis

What is mixi Cyclically Adjusted FCF per Share?

mixi TSE:2121 +1.22% 89 Cyclically Adjusted FCF per Share is 円305.20 as of Jun. 2026. GuruFocus rates TSE:2121 with a GF Score™ of 89/100 and a GF Value™ of 円3,674.69 (Modestly 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.

mixi's adjusted free cash flow per share for the three months ended in Jun. 2026 was 円10.403. 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 円305.20 for the trailing ten years ended in Jun. 2026.

During the past 12 months, mixi's average Cyclically Adjusted FCF Growth Rate was -10.60% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -7.20% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -1.30% 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 mixi was 6.60% per year. The lowest was -7.20% per year. And the median was 4.30% per year.

As of today (2026-08-15), mixi's current stock price is 円3325.00. mixi's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was 円305.20. mixi's Cyclically Adjusted Price-to-FCF of today is 10.89.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of mixi was 18.21. The lowest was 4.56. And the median was 7.85.


mixi  (TSE:2121) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=3325.00/305.20
=10.89

* 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 mixi was 18.21. The lowest was 4.56. And the median was 7.85.


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.


mixi Cyclically Adjusted FCF per Share Related Terms


mixi Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for mixi'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.

mixi Cyclically Adjusted FCF per Share Chart

mixi 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 334.30 359.23 379.98 359.73 286.92

mixi 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 341.47 323.43 310.57 286.92 305.20

TSE:2121 vs NTES, EA, TTWO: Cyclically Adjusted FCF per Share Comparison

For the Electronic Gaming & Multimedia subindustry, mixi'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.


mixi Cyclically Adjusted Price-to-FCF vs Interactive Media Industry

For the Interactive Media industry and Communication Services sector, mixi's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


TSE:2121
89GF Score
mixi Inc TSE:2121
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

mixi 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, mixi'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)
=10.403/113.6000*113.6000
=10.403

Current CPI (Jun. 2026) = 113.6000.

mixi Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 259.786 98.000 301.140
201612 -20.365 98.400 -23.511
201703 395.695 98.100 458.216
201706 133.615 98.500 154.098
201709 229.858 98.800 264.290
201712 -8.769 99.400 -10.022
201803 260.928 99.200 298.805
201806 -1.598 99.200 -1.830
201809 86.300 99.900 98.135
201812 -12.510 99.700 -14.254
201903 117.426 99.700 133.797
201906 22.337 99.800 25.426
201909 71.734 100.100 81.408
201912 -0.184 100.500 -0.208
202003 9.615 100.300 10.890
202006 162.043 99.900 184.265
202009 121.573 99.900 138.245
202012 87.653 99.300 100.276
202103 20.527 99.900 23.342
202106 -68.524 99.500 -78.234
202109 49.200 100.100 55.835
202112 -40.874 100.100 -46.386
202203 44.874 101.100 50.422
202206 18.102 101.800 20.200
202209 71.266 103.100 78.524
202212 -14.258 104.100 -15.559
202303 104.277 104.400 113.466
202306 -129.510 105.200 -139.851
202309 107.584 106.200 115.080
202312 -3.136 106.800 -3.336
202403 139.247 107.200 147.560
202406 -87.271 108.200 -91.626
202409 171.867 108.900 179.285
202412 74.081 110.700 76.022
202503 197.100 111.100 201.535
202506 -266.782 111.700 -271.320
202509 144.309 112.000 146.371
202512 0.691 113.000 0.695
202603 278.162 112.700 280.383
202606 10.403 113.600 10.403

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 円305.20 mean?
mixi (TSE:2121) has a Cyclically Adjusted FCF per Share of 円305.20 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 mixi and its competitors.
Is mixi's Cyclically Adjusted FCF per Share too high?
mixi's current Cyclically Adjusted FCF per Share is 円305.20. Overall, mixi has a GF Score™ of 89/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does mixi's Cyclically Adjusted FCF per Share compare to NTES and EA?
mixi's Cyclically Adjusted FCF per Share of 円305.20 can be compared against companies in the Interactive Media 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 Interactive Media company?
A good Cyclically Adjusted FCF per Share depends on the Interactive Media 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 mixi and its competitors. mixi's current Cyclically Adjusted FCF per Share is 円305.20. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is mixi stock overvalued right now?
Based on GuruFocus' analysis, mixi (TSE:2121) is currently considered Modestly Undervalued. The stock's GF Value™ is 円3,674.69, compared to a current price of 円3,325.00 — trading 9.5% below its estimated fair value. The current Cyclically Adjusted FCF per Share is 円305.20. mixi's overall GF Score™ is 89/100 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 mixi (TSE:2121), the current Cyclically Adjusted FCF per Share is 円305.20 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 mixi (TSE:2121) Overvalued in 2026?

Based on GuruFocus' analysis, mixi stock appears to be undervalued. The current stock price of 円3,325.00 is trading 9.5% below its estimated GF Value™ of 円3,674.69. GuruFocus considers mixi to be Modestly Undervalued.

Key valuation signals for TSE:2121:

  • Cyclically Adjusted FCF per Share: 円305.20
  • GF Value™: 円3,674.69 vs. price of 円3,325.00 (9.5% below fair value)
  • GF Score™: 89/100 with 7 warning signs

No single metric tells the full story. See the TSE:2121 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


mixi Business Description

Address Sumitomo Fudosan Shibuya First Tower 7F, Tokyo, JPN, 150-0011
mixi Inc is a Japanese company which provides social networking services. The company conducts its business activities mainly including the operation of websites and provision of native smartphone games on the Internet. It business segments include, Entertainment Business and Media Platform Business. mixi provides games mainly including native smartphone games through Entertainment Business, and operates business-to-consumer and consumer-to-consumer services utilizing the Internet and invests in operating companies of these services through Media Platform Business.
89GF Score

Get the complete analysis for TSE:2121

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

円3,325.00
Price
円3,674.69
GF Value