KG Intelligence Co (TSE:2408) Cyclically Adjusted FCF per Share: 円9.19 (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:2408 KG Intelligence Co Ltd TSE:2408
69 GF Score
Price 円851.00
GF Value 円724.07
Valuation Modestly Overvalued
! 4 Warning Signs
View Full Analysis

What is KG Intelligence Co Cyclically Adjusted FCF per Share?

KG Intelligence Co TSE:2408 +0.12% 69 Cyclically Adjusted FCF per Share is 円9.19 as of Jun. 2026. GuruFocus rates TSE:2408 with a GF Score™ of 69/100 and a GF Value™ of 円724.07 (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.

KG Intelligence Co's adjusted free cash flow per share data for the fiscal year that ended in Dec. 2025 was 円29.074. 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9.19 for the trailing ten years ended in Dec. 2025.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -26.10% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -19.70% 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 KG Intelligence Co was -9.90% per year. The lowest was -26.10% per year. And the median was -21.10% per year.

As of today (2026-07-26), KG Intelligence Co's current stock price is 円 851.00. KG Intelligence Co's Cyclically Adjusted FCF per Share for the fiscal year that ended in Dec. 2025 was 円9.19. KG Intelligence Co's Cyclically Adjusted Price-to-FCF of today is 92.60.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of KG Intelligence Co was 96.30. The lowest was 4.98. And the median was 13.53.


KG Intelligence Co  (TSE:2408) 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.

KG Intelligence Co's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=851.00/9.19
=92.60

* 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 KG Intelligence Co was 96.30. The lowest was 4.98. And the median was 13.53.


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.


KG Intelligence Co Cyclically Adjusted FCF per Share Related Terms


KG Intelligence Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for KG Intelligence Co'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.

KG Intelligence Co Cyclically Adjusted FCF per Share Chart

KG Intelligence Co 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 25.65 22.76 19.60 12.35 9.19

KG Intelligence Co Semi-Annual Data
Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25 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 0.00 12.35 0.00 9.19 0.00

TSE:2408 vs NYT, WLY: Cyclically Adjusted FCF per Share Comparison

For the Publishing subindustry, KG Intelligence Co'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.


KG Intelligence Co Cyclically Adjusted Price-to-FCF vs Media - Diversified Industry

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

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


TSE:2408
69GF Score
KG Intelligence Co Ltd TSE:2408
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

KG Intelligence Co 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, KG Intelligence Co's adjusted Free Cash Flow per Share data for the fiscal year that ended in Dec. 2025 was:

Adj_FreeCashFlowPerShare=Free Cash Flow per Share /CPI of Dec. 2025 (Change)*Current CPI (Dec. 2025)
=29.074/113.0000*113.0000
=29.074

Current CPI (Dec. 2025) = 113.0000.

KG Intelligence Co Annual Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201612 54.808 98.400 62.940
201712 5.972 99.400 6.789
201812 -48.418 99.700 -54.877
201912 -18.094 100.500 -20.344
202012 -47.598 99.300 -54.165
202112 49.274 100.100 55.624
202212 67.882 104.100 73.686
202312 36.534 106.800 38.655
202412 -44.530 110.700 -45.455
202512 29.074 113.000 29.074

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9.19 mean?
KG Intelligence Co (TSE:2408) has a Cyclically Adjusted FCF per Share of 円9.19 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 KG Intelligence Co and its competitors.
Is KG Intelligence Co's Cyclically Adjusted FCF per Share too high?
KG Intelligence Co's current Cyclically Adjusted FCF per Share is 円9.19. Overall, KG Intelligence Co has a GF Score™ of 69/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does KG Intelligence Co's Cyclically Adjusted FCF per Share compare to NYT and WLY?
KG Intelligence Co's Cyclically Adjusted FCF per Share of 円9.19 can be compared against companies in the Media - Diversified 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 Media - Diversified company?
A good Cyclically Adjusted FCF per Share depends on the Media - Diversified 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 KG Intelligence Co and its competitors. KG Intelligence Co's current Cyclically Adjusted FCF per Share is 円9.19. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is KG Intelligence Co stock overvalued right now?
Based on GuruFocus' analysis, KG Intelligence Co (TSE:2408) is currently considered Modestly Overvalued. The stock's GF Value™ is 円724.07, compared to a current price of 円851.00 — trading 17.5% above its estimated fair value. The current Cyclically Adjusted FCF per Share is 円9.19. KG Intelligence Co's overall GF Score™ is 69/100 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 KG Intelligence Co (TSE:2408), the current Cyclically Adjusted FCF per Share is 円9.19 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 KG Intelligence Co (TSE:2408) Overvalued in 2026?

Based on GuruFocus' analysis, KG Intelligence Co stock appears to be overvalued. The current stock price of 円851.00 is trading 17.5% above its estimated GF Value™ of 円724.07. GuruFocus considers KG Intelligence Co to be Modestly Overvalued.

Key valuation signals for TSE:2408:

  • Cyclically Adjusted FCF per Share: 円9.19
  • GF Value™: 円724.07 vs. price of 円851.00 (17.5% above fair value)
  • GF Score™: 69/100 with 4 warning signs

No single metric tells the full story. See the TSE:2408 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


KG Intelligence Co Business Description

Address 170-108 Hirata, Kita-ku, Okayama, JPN, 700-0952
KG Intelligence Co Ltd is a publishing company. Its services are deployed in a wide variety of fields, providing valuable information for various aspects of daily life. The company provides HR Solution related information such as research and information services, paid employment placement business; Life-related information such as providing job information, paid job placement, temporary staffing; and others such as providing information related to housing and other lifestyles.
69GF Score

Get the complete analysis for TSE:2408

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

円851.00
Price
円724.07
GF Value