NTN (TSE:6472) Cyclically Adjusted FCF per Share: 円17.05 (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:6472 NTN Corp TSE:6472
68 GF Score
Price 円381.00
GF Value 円292.91
Valuation Modestly Overvalued
! 4 Warning Signs
View Full Analysis

What is NTN Cyclically Adjusted FCF per Share?

NTN TSE:6472 -1.04% 68 Cyclically Adjusted FCF per Share is 円17.05 as of Mar. 2026. GuruFocus rates TSE:6472 with a GF Score™ of 68/100 and a GF Value™ of 円292.91 (Modestly Overvalued). 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.

NTN's adjusted free cash flow per share for the three months ended in Mar. 2026 was 円26.325. 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17.05 for the trailing ten years ended in Mar. 2026.

During the past 12 months, NTN's average Cyclically Adjusted FCF Growth Rate was 21.10% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 30.30% 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 NTN was 30.30% per year. The lowest was 30.30% per year. And the median was 30.30% per year.

As of today (2026-07-24), NTN's current stock price is 円381.00. NTN's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was 円17.05. NTN's Cyclically Adjusted Price-to-FCF of today is 22.35.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of NTN was 266.67. The lowest was 14.86. And the median was 50.54.


NTN  (TSE:6472) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=381.00/17.05
=22.35

* 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 NTN was 266.67. The lowest was 14.86. And the median was 50.54.


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.


NTN Cyclically Adjusted FCF per Share Related Terms


NTN Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for NTN'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.

NTN Cyclically Adjusted FCF per Share Chart

NTN 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 -1.79 7.71 7.75 14.08 17.05

NTN 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 14.08 13.94 14.57 16.10 17.05

TSE:6472 vs SNA, RBC, LECO: Cyclically Adjusted FCF per Share Comparison

For the Tools & Accessories subindustry, NTN'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.


NTN Cyclically Adjusted Price-to-FCF vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, NTN's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


TSE:6472
68GF Score
NTN Corp TSE:6472
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

NTN 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, NTN'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)
=26.325/112.7000*112.7000
=26.325

Current CPI (Mar. 2026) = 112.7000.

NTN Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 17.332 98.100 19.911
201609 11.321 98.000 13.019
201612 -2.675 98.400 -3.064
201703 12.570 98.100 14.441
201706 11.964 98.500 13.689
201709 11.064 98.800 12.621
201712 -4.555 99.400 -5.164
201803 11.085 99.200 12.594
201806 -6.807 99.200 -7.733
201809 -11.653 99.900 -13.146
201812 -6.859 99.700 -7.753
201903 6.488 99.700 7.334
201906 -6.413 99.800 -7.242
201909 -9.525 100.100 -10.724
201912 -37.084 100.500 -41.586
202003 5.324 100.300 5.982
202006 -35.297 99.900 -39.820
202009 -19.830 99.900 -22.371
202012 46.889 99.300 53.216
202103 21.131 99.900 23.838
202106 13.418 99.500 15.198
202109 -13.190 100.100 -14.850
202112 -22.517 100.100 -25.351
202203 -2.025 101.100 -2.257
202206 3.206 101.800 3.549
202209 19.131 103.100 20.912
202212 0.113 104.100 0.122
202303 -2.682 104.400 -2.895
202306 21.919 105.200 23.482
202309 25.647 106.200 27.217
202312 22.067 106.800 23.286
202403 -0.438 107.200 -0.460
202406 -7.612 108.200 -7.929
202409 13.725 108.900 14.204
202412 4.219 110.700 4.295
202503 27.262 111.100 27.655
202506 18.890 111.700 19.059
202509 3.432 112.000 3.453
202512 -2.585 113.000 -2.578
202603 26.325 112.700 26.325

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17.05 mean?
NTN (TSE:6472) has a Cyclically Adjusted FCF per Share of 円17.05 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 NTN and its competitors.
Is NTN's Cyclically Adjusted FCF per Share too high?
NTN's current Cyclically Adjusted FCF per Share is 円17.05. Overall, NTN has a GF Score™ of 68/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does NTN's Cyclically Adjusted FCF per Share compare to SNA and RBC?
NTN's Cyclically Adjusted FCF per Share of 円17.05 can be compared against companies in the Industrial Products 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 an Industrial Products company?
A good Cyclically Adjusted FCF per Share depends on the Industrial Products 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 NTN and its competitors. NTN's current Cyclically Adjusted FCF per Share is 円17.05. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is NTN stock overvalued right now?
Based on GuruFocus' analysis, NTN (TSE:6472) is currently considered Modestly Overvalued. The stock's GF Value™ is 円292.91, compared to a current price of 円381.00 — trading 30.1% above its estimated fair value. The current Cyclically Adjusted FCF per Share is 円17.05. NTN's overall GF Score™ is 68/100 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 NTN (TSE:6472), the current Cyclically Adjusted FCF per Share is 円17.05 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 NTN (TSE:6472) Overvalued in 2026?

Based on GuruFocus' analysis, NTN stock appears to be overvalued. The current stock price of 円381.00 is trading 30.1% above its estimated GF Value™ of 円292.91. GuruFocus considers NTN to be Modestly Overvalued.

Key valuation signals for TSE:6472:

  • Cyclically Adjusted FCF per Share: 円17.05
  • GF Value™: 円292.91 vs. price of 円381.00 (30.1% above fair value)
  • GF Score™: 68/100 with 4 warning signs

No single metric tells the full story. See the TSE:6472 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


NTN Business Description

Other Exchanges NTN:Germany
Address 3-17, 1-chome, Kyomachibori, Nishi-ku, Osaka, JPN, 550-0003
NTN Corp is a Japan-based company that manufactures and sells bearings, constant velocity joints, precision equipment, aftermarket parts, and other mechanical parts. The company's products are used in a wide range of applications, including automobile, electric vehicle, rolling stock, wind turbine, construction and mining machinery, agricultural machinery, machine tools, office equipment, steel manufacturing machinery, paper manufacturing machinery, food machinery, medical equipment, aerospace, and robots. The company has a global presence, with Japan, the Americas, and Europe the three largest markets for the company.
68GF Score

Get the complete analysis for TSE:6472

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

円381.00
Price
円292.91
GF Value