Asahi Group Holdings (TSE:2502) Cyclically Adjusted FCF per Share: 円123.54 (As of Dec. 2025)

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:2502 Asahi Group Holdings Ltd TSE:2502
78 GF Score
Price 円1,629.50
GF Value 円2,007.27
Valuation Modestly Undervalued
! 4 Warning Signs
View Full Analysis

What is Asahi Group Holdings Cyclically Adjusted FCF per Share?

Asahi Group Holdings TSE:2502 +0.06% 78 Cyclically Adjusted FCF per Share is 円123.54 as of Dec. 2025. GuruFocus rates TSE:2502 with a GF Score™ of 78/100 and a GF Value™ of 円2,007.27 (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.

Asahi Group Holdings's adjusted free cash flow per share for the three months ended in Dec. 2025 was 円-57.946. 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123.54 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Asahi Group Holdings'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 0.60% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 4.40% 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 Asahi Group Holdings was 16.00% per year. The lowest was 0.60% per year. And the median was 9.40% per year.

As of today (2026-07-22), Asahi Group Holdings's current stock price is 円1629.50. Asahi Group Holdings's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was 円123.54. Asahi Group Holdings's Cyclically Adjusted Price-to-FCF of today is 13.19.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Asahi Group Holdings was 31.82. The lowest was 11.09. And the median was 15.16.


Asahi Group Holdings  (TSE:2502) 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.

Asahi Group Holdings's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=1629.50/123.54
=13.19

* 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 Asahi Group Holdings was 31.82. The lowest was 11.09. And the median was 15.16.


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.


Asahi Group Holdings Cyclically Adjusted FCF per Share Related Terms


Asahi Group Holdings Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Asahi Group Holdings'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.

Asahi Group Holdings Cyclically Adjusted FCF per Share Chart

Asahi Group Holdings 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 118.59 121.46 128.64 138.19 123.54

Asahi Group Holdings Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25
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 138.19 121.26 126.86 131.48 123.54

TSE:2502 vs BUD, STZ, TAP: Cyclically Adjusted FCF per Share Comparison

For the Beverages - Brewers subindustry, Asahi Group Holdings'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.


Asahi Group Holdings Cyclically Adjusted Price-to-FCF vs Beverages - Alcoholic Industry

For the Beverages - Alcoholic industry and Consumer Defensive sector, Asahi Group Holdings's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


TSE:2502
78GF Score
Asahi Group Holdings Ltd TSE:2502
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Asahi Group Holdings 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, Asahi Group Holdings's adjusted Free Cash Flow per Share data for the three months ended in Dec. 2025 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Dec. 2025 (Change)*Current CPI (Dec. 2025)
=-57.946/113.0000*113.0000
=-57.946

Current CPI (Dec. 2025) = 113.0000.

Asahi Group Holdings Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 -8.694 97.900 -10.035
201606 33.886 98.100 39.033
201609 30.510 98.000 35.180
201612 14.368 98.400 16.500
201703 -4.673 98.100 -5.383
201706 47.151 98.500 54.092
201709 44.426 98.800 50.811
201712 17.744 99.400 20.172
201803 -12.293 99.200 -14.003
201806 61.344 99.200 69.878
201809 51.384 99.900 58.122
201812 19.301 99.700 21.876
201903 -30.977 99.700 -35.109
201906 69.060 99.800 78.194
201909 47.422 100.100 53.533
201912 36.843 100.500 41.425
202003 -12.835 100.300 -14.460
202006 26.018 99.900 29.430
202009 76.845 99.900 86.922
202012 39.090 99.300 44.483
202103 -1.023 99.900 -1.157
202106 76.356 99.500 86.716
202109 58.000 100.100 65.475
202112 27.929 100.100 31.528
202203 -30.198 101.100 -33.752
202206 60.118 101.800 66.732
202209 53.834 103.100 59.003
202212 25.537 104.100 27.720
202303 -49.471 104.400 -53.546
202306 80.436 105.200 86.400
202309 72.512 106.200 77.155
202312 52.882 106.800 55.952
202403 -63.662 107.200 -67.106
202406 85.734 108.200 89.537
202409 58.247 108.900 60.440
202412 95.826 110.700 97.817
202503 -126.575 111.100 -128.740
202506 77.497 111.700 78.399
202509 73.504 112.000 74.160
202512 -57.946 113.000 -57.946

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123.54 mean?
Asahi Group Holdings (TSE:2502) has a Cyclically Adjusted FCF per Share of 円123.54 as of Dec. 2025. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Asahi Group Holdings and its competitors.
Is Asahi Group Holdings' Cyclically Adjusted FCF per Share too high?
Asahi Group Holdings' current Cyclically Adjusted FCF per Share is 円123.54. Overall, Asahi Group Holdings has a GF Score™ of 78/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Asahi Group Holdings' Cyclically Adjusted FCF per Share compare to BUD and STZ?
Asahi Group Holdings' Cyclically Adjusted FCF per Share of 円123.54 can be compared against companies in the Beverages - Alcoholic 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 Beverages - Alcoholic company?
A good Cyclically Adjusted FCF per Share depends on the Beverages - Alcoholic 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 Asahi Group Holdings and its competitors. Asahi Group Holdings's current Cyclically Adjusted FCF per Share is 円123.54. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Asahi Group Holdings stock overvalued right now?
Based on GuruFocus' analysis, Asahi Group Holdings (TSE:2502) is currently considered Modestly Undervalued. The stock's GF Value™ is 円2,007.27, compared to a current price of 円1,629.50 — trading 18.8% below its estimated fair value. The current Cyclically Adjusted FCF per Share is 円123.54. Asahi Group Holdings' overall GF Score™ is 78/100 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 Asahi Group Holdings (TSE:2502), the current Cyclically Adjusted FCF per Share is 円123.54 as of Dec. 2025. 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 Asahi Group Holdings (TSE:2502) Overvalued in 2026?

Based on GuruFocus' analysis, Asahi Group Holdings stock appears to be undervalued. The current stock price of 円1,629.50 is trading 18.8% below its estimated GF Value™ of 円2,007.27. GuruFocus considers Asahi Group Holdings to be Modestly Undervalued.

Key valuation signals for TSE:2502:

  • Cyclically Adjusted FCF per Share: 円123.54
  • GF Value™: 円2,007.27 vs. price of 円1,629.50 (18.8% below fair value)
  • GF Score™: 78/100 with 4 warning signs

No single metric tells the full story. See the TSE:2502 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Asahi Group Holdings Business Description

Address 1-23-1 Azumabashi, Sumida-ku, Tokyo, JPN, 130-8602
Asahi is the largest brewer in Japan with a nearly 40% market share, led by its Asahi Super Dry brand. It also operates a wide range of alcoholic and soft beverage products as well as packaged foods, mainly in Japan. Overseas markets accounted for over half of the company's revenue and close to 60% of operating profit, with Australia and Europe being two major markets. It acquired SABMiller's brands including Peroni and Pilsner Urquell in Western and Central Europe in 2016 and 2017 from Anheuser-Busch InBev. In Australia, Asahi holds market leaderships across beer and soft drinks segments, through its acquisitions of Schweppes Australia in 2009 and Carlton & United Breweries in 2020.
78GF Score

Get the complete analysis for TSE:2502

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

円1,629.50
Price
円2,007.27
GF Value