Wacoal Holdings (TSE:3591) Cyclically Adjusted FCF per Share: 円94.27 (As of Mar. 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:3591 Wacoal Holdings Corp TSE:3591
69 GF Score
Price 円4,500.00
GF Value 円4,769.63
Valuation Fairly Valued
! 3 Warning Signs
View Full Analysis

What is Wacoal Holdings Cyclically Adjusted FCF per Share?

Wacoal Holdings TSE:3591 -0.22% 69 Cyclically Adjusted FCF per Share is 円94.27 as of Mar. 2026. GuruFocus rates TSE:3591 with a GF Score™ of 69/100 and a GF Value™ of 円4,769.63 (Fairly Valued). The stock has 3 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.

Wacoal Holdings's adjusted free cash flow per share for the three months ended in Mar. 2026 was 円-36.763. 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94.27 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Wacoal Holdings's average Cyclically Adjusted FCF Growth Rate was 12.00% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 2.80% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -0.40% per year. During the past 10 years, the average Cyclically Adjusted FCF Growth Rate was -0.70% 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 Wacoal Holdings was 40.30% per year. The lowest was -23.80% per year. And the median was 3.80% per year.

As of today (2026-07-22), Wacoal Holdings's current stock price is 円4500.00. Wacoal Holdings's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was 円94.27. Wacoal Holdings's Cyclically Adjusted Price-to-FCF of today is 47.74.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Wacoal Holdings was 71.11. The lowest was 18.93. And the median was 28.83.


Wacoal Holdings  (TSE:3591) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=4500.00/94.27
=47.74

* 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 Wacoal Holdings was 71.11. The lowest was 18.93. And the median was 28.83.


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.


Wacoal Holdings Cyclically Adjusted FCF per Share Related Terms


Wacoal Holdings Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Wacoal 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.

Wacoal Holdings Cyclically Adjusted FCF per Share Chart

Wacoal Holdings 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 94.11 86.89 94.56 84.20 94.27

Wacoal Holdings Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
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 84.20 83.76 88.34 88.01 94.27

TSE:3591 vs RL, LEVI, VFC: Cyclically Adjusted FCF per Share Comparison

For the Apparel Manufacturing subindustry, Wacoal 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.


Wacoal Holdings Cyclically Adjusted Price-to-FCF vs Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Wacoal Holdings's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


TSE:3591
69GF Score
Wacoal Holdings Corp TSE:3591
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Wacoal 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, Wacoal Holdings's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=-36.763/112.7000*112.7000
=-36.763

Current CPI (Mar. 2026) = 112.7000.

Wacoal Holdings Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 27.630 98.100 31.742
201609 51.081 98.000 58.743
201612 85.898 98.400 98.381
201703 -37.154 98.100 -42.684
201706 -5.479 98.500 -6.269
201709 89.983 98.800 102.643
201712 63.073 99.400 71.512
201803 -6.537 99.200 -7.427
201806 26.104 99.200 29.656
201809 55.386 99.900 62.483
201812 56.919 99.700 64.341
201903 -20.751 99.700 -23.457
201906 1.900 99.800 2.146
201909 65.679 100.100 73.946
201912 54.412 100.500 61.017
202003 -23.778 100.300 -26.718
202006 -180.248 99.900 -203.343
202009 86.171 99.900 97.212
202012 75.211 99.300 85.360
202103 -3.350 99.900 -3.779
202106 -18.344 99.500 -20.778
202109 109.183 100.100 122.926
202112 37.236 100.100 41.923
202203 -19.385 101.100 -21.609
202206 25.517 101.800 28.249
202209 12.900 103.100 14.101
202212 -1.825 104.100 -1.976
202303 0.651 104.400 0.703
202306 -0.447 105.200 -0.479
202309 37.581 106.200 39.881
202312 46.829 106.800 49.416
202403 56.046 107.200 58.921
202406 -34.131 108.200 -35.550
202409 97.614 108.900 101.020
202412 -20.417 110.700 -20.786
202503 -23.875 111.100 -24.219
202506 13.946 111.700 14.071
202509 91.219 112.000 91.789
202512 16.442 113.000 16.398
202603 -36.763 112.700 -36.763

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94.27 mean?
Wacoal Holdings (TSE:3591) has a Cyclically Adjusted FCF per Share of 円94.27 as of Mar. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Wacoal Holdings and its competitors.
Is Wacoal Holdings' Cyclically Adjusted FCF per Share too high?
Wacoal Holdings' current Cyclically Adjusted FCF per Share is 円94.27. Overall, Wacoal Holdings has a GF Score™ of 69/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Wacoal Holdings' Cyclically Adjusted FCF per Share compare to RL and LEVI?
Wacoal Holdings' Cyclically Adjusted FCF per Share of 円94.27 can be compared against companies in the Manufacturing - Apparel & Accessories 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 Manufacturing - Apparel & Accessories company?
A good Cyclically Adjusted FCF per Share depends on the Manufacturing - Apparel & Accessories 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 Wacoal Holdings and its competitors. Wacoal Holdings's current Cyclically Adjusted FCF per Share is 円94.27. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Wacoal Holdings stock overvalued right now?
Based on GuruFocus' analysis, Wacoal Holdings (TSE:3591) is currently considered Fairly Valued. The stock's GF Value™ is 円4,769.63, compared to a current price of 円4,500.00 — trading 5.7% below its estimated fair value. The current Cyclically Adjusted FCF per Share is 円94.27. Wacoal Holdings' overall GF Score™ is 69/100 with 3 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 Wacoal Holdings (TSE:3591), the current Cyclically Adjusted FCF per Share is 円94.27 as of Mar. 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 Wacoal Holdings (TSE:3591) Overvalued in 2026?

Based on GuruFocus' analysis, Wacoal Holdings stock appears to be undervalued. The current stock price of 円4,500.00 is trading 5.7% below its estimated GF Value™ of 円4,769.63. GuruFocus considers Wacoal Holdings to be Fairly Valued.

Key valuation signals for TSE:3591:

  • Cyclically Adjusted FCF per Share: 円94.27
  • GF Value™: 円4,769.63 vs. price of 円4,500.00 (5.7% below fair value)
  • GF Score™: 69/100 with 3 warning signs

No single metric tells the full story. See the TSE:3591 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Wacoal Holdings Business Description

Other Exchanges WACLY:USAWA5:Germany
Address 29, Nakajima-cho, Kisshoin, Minami-ku, Kyoto, JPN, 601-8530
Wacoal Holdings Corp primarily manufactures and sells women's intimate apparel under the Wacoal brand. Roughly three fourths of its sales are from women's foundation garments and lingerie, which includes brassieres, girdles, slips, and women's briefs. Other innerwear includes nightwear, hosiery, and children's underwear. Remaining sales consist of outerwear and sportswear, textile products, and nonapparel businesses. Wacoal sells most of its apparel wholesale to department stores and other retailers. Less than a fourth of its apparel sales are direct to the customer via its retail stores, catalog sales, and internet orders. The vast majority of Wacoal's sales are in Japan. It also has sales in China, Europe, and the United States.
69GF Score

Get the complete analysis for TSE:3591

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

円4,500.00
Price
円4,769.63
GF Value