Kagome Co (TSE:2811) Cyclically Adjusted FCF per Share: 円93.80 (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:2811 Kagome Co Ltd TSE:2811
82 GF Score
Price 円2,744.00
GF Value 円2,990.03
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is Kagome Co Cyclically Adjusted FCF per Share?

Kagome Co TSE:2811 +0.46% 82 Cyclically Adjusted FCF per Share is 円93.80 as of Jun. 2026. GuruFocus rates TSE:2811 with a GF Score™ of 82/100 and a GF Value™ of 円2,990.03 (Fairly Valued). 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.

Kagome Co's adjusted free cash flow per share for the three months ended in Jun. 2026 was 円103.515. 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93.80 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Kagome Co's average Cyclically Adjusted FCF Growth Rate was 3.00% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 19.20% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 1.70% 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 Kagome Co was 19.20% per year. The lowest was -17.50% per year. And the median was -11.40% per year.

As of today (2026-08-31), Kagome Co's current stock price is 円2744.00. Kagome Co's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was 円93.80. Kagome Co's Cyclically Adjusted Price-to-FCF of today is 29.25.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Kagome Co was 80.46. The lowest was 24.18. And the median was 37.68.


Kagome Co  (TSE:2811) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=2744.00/93.80
=29.25

* 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 Kagome Co was 80.46. The lowest was 24.18. And the median was 37.68.


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.


Kagome Co Cyclically Adjusted FCF per Share Related Terms


Kagome Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Kagome 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.

Kagome Co Cyclically Adjusted FCF per Share Chart

Kagome 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 67.87 50.03 45.96 79.90 84.83

Kagome Co 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 91.11 78.75 84.83 90.06 93.80

TSE:2811 vs KHC, GIS: Cyclically Adjusted FCF per Share Comparison

For the Packaged Foods subindustry, Kagome 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.


Kagome Co Cyclically Adjusted Price-to-FCF vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Kagome Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


TSE:2811
82GF Score
Kagome Co Ltd TSE:2811
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Kagome 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, Kagome Co'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)
=103.515/113.6000*113.6000
=103.515

Current CPI (Jun. 2026) = 113.6000.

Kagome Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 36.969 98.000 42.854
201612 66.627 98.400 76.919
201703 0.000 98.100 0.000
201706 0.000 98.500 0.000
201709 0.000 98.800 0.000
201712 0.000 99.400 0.000
201803 -2.548 99.200 -2.918
201806 30.701 99.200 35.158
201809 7.257 99.900 8.252
201812 -35.329 99.700 -40.255
201903 -27.045 99.700 -30.816
201906 32.078 99.800 36.514
201909 -41.188 100.100 -46.743
201912 56.129 100.500 63.445
202003 -4.481 100.300 -5.075
202006 52.625 99.900 59.842
202009 55.630 99.900 63.259
202012 57.591 99.300 65.885
202103 -29.108 99.900 -33.100
202106 62.514 99.500 71.373
202109 -38.166 100.100 -43.313
202112 4.462 100.100 5.064
202203 -46.691 101.100 -52.464
202206 39.062 101.800 43.590
202209 -53.849 103.100 -59.333
202212 1.333 104.100 1.455
202303 33.070 104.400 35.984
202306 39.443 105.200 42.592
202309 -9.277 106.200 -9.923
202312 -84.193 106.800 -89.554
202403 131.955 107.200 139.833
202406 122.043 108.200 128.134
202409 -146.090 108.900 -152.395
202412 139.464 110.700 143.118
202503 56.045 111.100 57.306
202506 132.305 111.700 134.555
202509 -119.159 112.000 -120.861
202512 98.308 113.000 98.830
202603 72.932 112.700 73.514
202606 103.515 113.600 103.515

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93.80 mean?
Kagome Co (TSE:2811) has a Cyclically Adjusted FCF per Share of 円93.80 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 Kagome Co and its competitors.
Is Kagome Co's Cyclically Adjusted FCF per Share too high?
Kagome Co's current Cyclically Adjusted FCF per Share is 円93.80. Overall, Kagome Co has a GF Score™ of 82/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Kagome Co's Cyclically Adjusted FCF per Share compare to KHC and GIS?
Kagome Co's Cyclically Adjusted FCF per Share of 円93.80 can be compared against companies in the Consumer Packaged Goods 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 Consumer Packaged Goods company?
A good Cyclically Adjusted FCF per Share depends on the Consumer Packaged Goods 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 Kagome Co and its competitors. Kagome Co's current Cyclically Adjusted FCF per Share is 円93.80. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Kagome Co stock overvalued right now?
Based on GuruFocus' analysis, Kagome Co (TSE:2811) is currently considered Fairly Valued. The stock's GF Value™ is 円2,990.03, compared to a current price of 円2,744.00 — trading 8.2% below its estimated fair value. The current Cyclically Adjusted FCF per Share is 円93.80. Kagome Co's overall GF Score™ is 82/100 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 Kagome Co (TSE:2811), the current Cyclically Adjusted FCF per Share is 円93.80 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 Kagome Co (TSE:2811) Overvalued in 2026?

Based on GuruFocus' analysis, Kagome Co stock appears to be undervalued. The current stock price of 円2,744.00 is trading 8.2% below its estimated GF Value™ of 円2,990.03. GuruFocus considers Kagome Co to be Fairly Valued.

Key valuation signals for TSE:2811:

  • Cyclically Adjusted FCF per Share: 円93.80
  • GF Value™: 円2,990.03 vs. price of 円2,744.00 (8.2% below fair value)
  • GF Score™: 82/100 with 4 warning signs

No single metric tells the full story. See the TSE:2811 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Kagome Co Business Description

Other Exchanges 2811:Japan
Address 3-14-15 Nishiki, Naka-ku, Aichi Prefecture, Nagoya, JPN, 460-0003
Kagome Co Ltd is a Japan-based company engaged in the manufacture and sale of beverages, seasonings, and processed food products. The company operates through three reportable segments: Domestic Processed Food Business, International Business, and Other. The Domestic Processed Food segment produces and sells beverages and seasonings in Japan, while the International Business segment handles agricultural production, processing, and overseas sales, including tomato-based products. It generates the majority of its revenue from the Domestic Processed Food Business segment.
82GF Score

Get the complete analysis for TSE:2811

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

円2,744.00
Price
円2,990.03
GF Value