Broadmedia (TSE:4347) Cyclically Adjusted FCF per Share: 円113.72 (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:4347 Broadmedia Corp TSE:4347
78 GF Score
Price 円1,741.00
GF Value 円1,759.74
Valuation Fairly Valued
! 1 Warning Sign
View Full Analysis

What is Broadmedia Cyclically Adjusted FCF per Share?

Broadmedia TSE:4347 -2.19% 78 Cyclically Adjusted FCF per Share is 円113.72 as of Mar. 2026. GuruFocus rates TSE:4347 with a GF Score™ of 78/100 and a GF Value™ of 円1,759.74 (Fairly Valued). The stock has 1 warning sign 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.

Broadmedia's adjusted free cash flow per share for the three months ended in Mar. 2026 was 円161.543. 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113.72 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Broadmedia's average Cyclically Adjusted FCF Growth Rate was 6.70% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 31.80% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 26.70% 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 Broadmedia was 31.80% per year. The lowest was -6.90% per year. And the median was 15.00% per year.

As of today (2026-07-24), Broadmedia's current stock price is 円1741.00. Broadmedia's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was 円113.72. Broadmedia's Cyclically Adjusted Price-to-FCF of today is 15.31.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Broadmedia was 45.50. The lowest was 11.29. And the median was 19.87.


Broadmedia  (TSE:4347) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=1741.00/113.72
=15.31

* 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 Broadmedia was 45.50. The lowest was 11.29. And the median was 19.87.


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.


Broadmedia Cyclically Adjusted FCF per Share Related Terms


Broadmedia Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Broadmedia'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.

Broadmedia Cyclically Adjusted FCF per Share Chart

Broadmedia 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 49.53 49.64 87.72 106.58 113.72

Broadmedia 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 106.58 104.64 100.64 104.68 113.72

TSE:4347 vs NFLX, DIS, WBD: Cyclically Adjusted FCF per Share Comparison

For the Entertainment subindustry, Broadmedia'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.


Broadmedia Cyclically Adjusted Price-to-FCF vs Media - Diversified Industry

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

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


TSE:4347
78GF Score
Broadmedia Corp TSE:4347
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Broadmedia 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, Broadmedia'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)
=161.543/112.7000*112.7000
=161.543

Current CPI (Mar. 2026) = 112.7000.

Broadmedia Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -22.483 98.100 -25.829
201609 29.119 98.000 33.487
201612 -10.238 98.400 -11.726
201703 55.345 98.100 63.582
201706 -52.958 98.500 -60.593
201709 -1.486 98.800 -1.695
201712 -19.777 99.400 -22.423
201803 47.457 99.200 53.915
201806 -39.590 99.200 -44.978
201809 3.874 99.900 4.370
201812 4.225 99.700 4.776
201903 83.711 99.700 94.626
201906 13.388 99.800 15.119
201909 11.257 100.100 12.674
201912 54.010 100.500 60.566
202003 158.779 100.300 178.409
202006 -56.991 99.900 -64.293
202009 -14.528 99.900 -16.389
202012 -6.760 99.300 -7.672
202103 127.750 99.900 144.118
202106 8.552 99.500 9.687
202109 22.510 100.100 25.343
202112 41.600 100.100 46.836
202203 165.155 101.100 184.105
202206 -70.789 101.800 -78.369
202209 13.389 103.100 14.636
202212 14.731 104.100 15.948
202303 199.430 104.400 215.285
202306 -38.135 105.200 -40.854
202309 16.915 106.200 17.950
202312 20.425 106.800 21.553
202403 135.872 107.200 142.843
202406 -87.595 108.200 -91.238
202409 4.235 108.900 4.383
202412 -21.605 110.700 -21.995
202503 189.946 111.100 192.681
202506 -56.607 111.700 -57.114
202509 -39.059 112.000 -39.303
202512 3.287 113.000 3.278
202603 161.543 112.700 161.543

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113.72 mean?
Broadmedia (TSE:4347) has a Cyclically Adjusted FCF per Share of 円113.72 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 Broadmedia and its competitors.
Is Broadmedia's Cyclically Adjusted FCF per Share too high?
Broadmedia's current Cyclically Adjusted FCF per Share is 円113.72. Overall, Broadmedia has a GF Score™ of 78/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Broadmedia's Cyclically Adjusted FCF per Share compare to NFLX and DIS?
Broadmedia's Cyclically Adjusted FCF per Share of 円113.72 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 Broadmedia and its competitors. Broadmedia's current Cyclically Adjusted FCF per Share is 円113.72. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Broadmedia stock overvalued right now?
Based on GuruFocus' analysis, Broadmedia (TSE:4347) is currently considered Fairly Valued. The stock's GF Value™ is 円1,759.74, compared to a current price of 円1,741.00 — trading 1.1% below its estimated fair value. The current Cyclically Adjusted FCF per Share is 円113.72. Broadmedia's overall GF Score™ is 78/100 with 1 warning sign 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 Broadmedia (TSE:4347), the current Cyclically Adjusted FCF per Share is 円113.72 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 Broadmedia (TSE:4347) Overvalued in 2026?

Based on GuruFocus' analysis, Broadmedia stock appears to be undervalued. The current stock price of 円1,741.00 is trading 1.1% below its estimated GF Value™ of 円1,759.74. GuruFocus considers Broadmedia to be Fairly Valued.

Key valuation signals for TSE:4347:

  • Cyclically Adjusted FCF per Share: 円113.72
  • GF Value™: 円1,759.74 vs. price of 円1,741.00 (1.1% below fair value)
  • GF Score™: 78/100 with 1 warning sign

No single metric tells the full story. See the TSE:4347 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Broadmedia Business Description

Address 8-4-14 Akasaka, 6th Floor, Aoyama Tower Place, Minato-ku, Tokyo, JPN, 107-0052
Broadmedia Corporation engages in the content distribution business in Japan. The company operates through six segments: Education, Media Content, Studio Production, Broadcasting, Technology, and Others. It generates the majority of its revenue from the Technology segment, which offers technology services, such as the delivery of content through CDN, and digital cinema and Internet services.
78GF Score

Get the complete analysis for TSE:4347

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

円1,741.00
Price
円1,759.74
GF Value