Seven & i Holdings Co (TSE:3382) Cyclically Adjusted FCF per Share: 円106.82 (As of May. 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:3382 Seven & i Holdings Co Ltd TSE:3382
78 GF Score
Price 円1,990.00
GF Value 円1,947.14
Valuation Fairly Valued
! 5 Warning Signs
View Full Analysis

What is Seven & i Holdings Co Cyclically Adjusted FCF per Share?

Seven & i Holdings Co TSE:3382 -2.07% 78 Cyclically Adjusted FCF per Share is 円106.82 as of May. 2026. GuruFocus rates TSE:3382 with a GF Score™ of 78/100 and a GF Value™ of 円1,947.14 (Fairly Valued). The stock has 5 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.

Seven & i Holdings Co's adjusted free cash flow per share for the three months ended in May. 2026 was 円109.973. 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106.82 for the trailing ten years ended in May. 2026.

During the past 12 months, Seven & i Holdings Co's average Cyclically Adjusted FCF Growth Rate was 9.70% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 7.80% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 11.60% 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 Seven & i Holdings Co was 14.80% per year. The lowest was 4.20% per year. And the median was 9.70% per year.

As of today (2026-08-06), Seven & i Holdings Co's current stock price is 円1990.00. Seven & i Holdings Co's Cyclically Adjusted FCF per Share for the quarter that ended in May. 2026 was 円106.82. Seven & i Holdings Co's Cyclically Adjusted Price-to-FCF of today is 18.63.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Seven & i Holdings Co was 34.32. The lowest was 17.45. And the median was 24.56.


Seven & i Holdings Co  (TSE:3382) 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.

Seven & i Holdings Co's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=1990.00/106.82
=18.63

* 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 Seven & i Holdings Co was 34.32. The lowest was 17.45. And the median was 24.56.


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.


Seven & i Holdings Co Cyclically Adjusted FCF per Share Related Terms


Seven & i Holdings Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Seven & i Holdings 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.

Seven & i Holdings Co Cyclically Adjusted FCF per Share Chart

Seven & i Holdings Co Annual Data
Trend Feb17 Feb18 Feb19 Feb20 Feb21 Feb22 Feb23 Feb24 Feb25 Feb26
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 64.22 82.08 85.55 97.18 102.75

Seven & i Holdings Co Quarterly Data
Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 Nov24 Feb25 May25 Aug25 Nov25 Feb26 May26
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 97.40 99.59 104.34 102.75 106.82

TSE:3382 vs KR: Cyclically Adjusted FCF per Share Comparison

For the Grocery Stores subindustry, Seven & i Holdings 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.


Seven & i Holdings Co Cyclically Adjusted Price-to-FCF vs Retail - Defensive Industry

For the Retail - Defensive industry and Consumer Defensive sector, Seven & i Holdings Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Seven & i Holdings Co's Cyclically Adjusted Price-to-FCF falls into.


TSE:3382
78GF Score
Seven & i Holdings Co Ltd TSE:3382
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Seven & i Holdings 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, Seven & i Holdings Co's adjusted Free Cash Flow per Share data for the three months ended in May. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of May. 2026 (Change)*Current CPI (May. 2026)
=109.973/113.5000*113.5000
=109.973

Current CPI (May. 2026) = 113.5000.

Seven & i Holdings Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201608 -23.785 97.900 -27.575
201611 -9.136 98.600 -10.517
201702 24.484 98.100 28.328
201705 33.905 98.600 39.029
201708 8.479 98.500 9.770
201711 10.325 99.100 11.825
201802 17.705 99.500 20.196
201805 -17.770 99.300 -20.311
201808 2.999 99.800 3.411
201811 -7.616 100.000 -8.644
201902 47.364 99.700 53.920
201905 36.857 100.000 41.833
201908 22.482 100.000 25.517
201911 -3.317 100.500 -3.746
202002 33.436 100.300 37.836
202005 41.242 100.100 46.763
202008 11.404 100.100 12.931
202011 2.412 99.500 2.751
202102 16.719 99.800 19.014
202105 55.133 99.400 62.954
202108 -6.503 99.700 -7.403
202111 13.947 100.100 15.814
202202 55.214 100.700 62.232
202205 70.765 101.800 78.898
202208 -4.700 102.700 -5.194
202211 41.248 103.900 45.059
202302 88.035 104.000 96.077
202305 79.083 105.100 85.404
202308 -86.835 105.900 -93.067
202311 69.690 106.900 73.993
202402 19.542 106.900 20.749
202405 40.813 108.100 42.852
202408 53.374 109.100 55.527
202411 47.815 110.000 49.336
202502 -12.377 110.800 -12.679
202505 46.101 111.800 46.802
202508 23.505 112.100 23.799
202511 21.804 113.200 21.862
202602 12.772 112.200 12.920
202605 109.973 113.500 109.973

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106.82 mean?
Seven & i Holdings Co (TSE:3382) has a Cyclically Adjusted FCF per Share of 円106.82 as of May. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Seven & i Holdings Co and its competitors.
Is Seven & i Holdings Co's Cyclically Adjusted FCF per Share too high?
Seven & i Holdings Co's current Cyclically Adjusted FCF per Share is 円106.82. Overall, Seven & i Holdings Co has a GF Score™ of 78/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Seven & i Holdings Co's Cyclically Adjusted FCF per Share compare to KR?
Seven & i Holdings Co's Cyclically Adjusted FCF per Share of 円106.82 can be compared against companies in the Retail - Defensive 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 Retail - Defensive company?
A good Cyclically Adjusted FCF per Share depends on the Retail - Defensive 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 Seven & i Holdings Co and its competitors. Seven & i Holdings Co's current Cyclically Adjusted FCF per Share is 円106.82. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Seven & i Holdings Co stock overvalued right now?
Based on GuruFocus' analysis, Seven & i Holdings Co (TSE:3382) is currently considered Fairly Valued. The stock's GF Value™ is 円1,947.14, compared to a current price of 円1,990.00 — trading 2.2% above its estimated fair value. The current Cyclically Adjusted FCF per Share is 円106.82. Seven & i Holdings Co's overall GF Score™ is 78/100 with 5 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 Seven & i Holdings Co (TSE:3382), the current Cyclically Adjusted FCF per Share is 円106.82 as of May. 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 Seven & i Holdings Co (TSE:3382) Overvalued in 2026?

Based on GuruFocus' analysis, Seven & i Holdings Co stock appears to be overvalued. The current stock price of 円1,990.00 is trading 2.2% above its estimated GF Value™ of 円1,947.14. GuruFocus considers Seven & i Holdings Co to be Fairly Valued.

Key valuation signals for TSE:3382:

  • Cyclically Adjusted FCF per Share: 円106.82
  • GF Value™: 円1,947.14 vs. price of 円1,990.00 (2.2% above fair value)
  • GF Score™: 78/100 with 5 warning signs

No single metric tells the full story. See the TSE:3382 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Seven & i Holdings Co Business Description

Address 8-8 Nibancho, Chiyoda-ku, Tokyo, JPN, 102-8452
Seven & i Holdings operates 7-Eleven, the world's largest convenience store chain, with more than 86,000 stores globally. Convenience stores, mainly in Japan and North America, make up the majority of its revenue and operating profit. 7-Eleven Japan, the market leader in Japan's convenience store industry, has acquired 46% value share and 38% share in store count. 7-Eleven, the largest convenience store chain in the US, made a $21 billion acquisition of Speedway in 2020. The deal increased its total US store count to more than 13,000 at the time.
78GF Score

Get the complete analysis for TSE:3382

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

円1,990.00
Price
円1,947.14
GF Value