Exedy (TSE:7278) Cyclically Adjusted FCF per Share: 円417.69 (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:7278 Exedy Corp TSE:7278
84 GF Score
Price 円6,040.00
GF Value 円5,448.95
Valuation Modestly Overvalued
! 4 Warning Signs
View Full Analysis

What is Exedy Cyclically Adjusted FCF per Share?

Exedy TSE:7278 -1.63% 84 Cyclically Adjusted FCF per Share is 円417.69 as of Jun. 2026. GuruFocus rates TSE:7278 with a GF Score™ of 84/100 and a GF Value™ of 円5,448.95 (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.

Exedy's adjusted free cash flow per share for the three months ended in Jun. 2026 was 円239.615. 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417.69 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Exedy's average Cyclically Adjusted FCF Growth Rate was 17.50% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 18.30% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 15.40% 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 Exedy was 18.30% per year. The lowest was -3.30% per year. And the median was 13.30% per year.

As of today (2026-08-03), Exedy's current stock price is 円6040.00. Exedy's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was 円417.69. Exedy's Cyclically Adjusted Price-to-FCF of today is 14.46.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Exedy was 18.64. The lowest was 6.58. And the median was 10.84.


Exedy  (TSE:7278) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=6040.00/417.69
=14.46

* 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 Exedy was 18.64. The lowest was 6.58. And the median was 10.84.


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.


Exedy Cyclically Adjusted FCF per Share Related Terms


Exedy Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Exedy'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.

Exedy Cyclically Adjusted FCF per Share Chart

Exedy 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 218.74 241.33 298.53 334.06 399.48

Exedy 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 355.39 363.79 374.22 399.48 417.69

TSE:7278 vs ORLY, AZO: Cyclically Adjusted FCF per Share Comparison

For the Auto Parts subindustry, Exedy'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.


Exedy Cyclically Adjusted Price-to-FCF vs Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, Exedy's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


TSE:7278
84GF Score
Exedy Corp TSE:7278
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Exedy 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, Exedy'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)
=239.615/113.6000*113.6000
=239.615

Current CPI (Jun. 2026) = 113.6000.

Exedy Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 0.000 98.000 0.000
201612 0.000 98.400 0.000
201703 0.000 98.100 0.000
201706 50.438 98.500 58.170
201709 62.127 98.800 71.433
201712 79.561 99.400 90.927
201803 39.165 99.200 44.850
201806 19.810 99.200 22.686
201809 7.149 99.900 8.129
201812 3.802 99.700 4.332
201903 42.978 99.700 48.970
201906 21.832 99.800 24.851
201909 98.021 100.100 111.241
201912 35.592 100.500 40.231
202003 49.440 100.300 55.996
202006 26.958 99.900 30.655
202009 40.598 99.900 46.165
202012 5.096 99.300 5.830
202103 206.758 99.900 235.112
202106 122.953 99.500 140.376
202109 69.861 100.100 79.283
202112 -10.229 100.100 -11.609
202203 107.927 101.100 121.271
202206 145.499 101.800 162.364
202209 -6.433 103.100 -7.088
202212 38.060 104.100 41.533
202303 137.703 104.400 149.838
202306 119.606 105.200 129.156
202309 136.919 106.200 146.459
202312 82.233 106.800 87.469
202403 260.295 107.200 275.835
202406 101.329 108.200 106.386
202409 67.259 108.900 70.162
202412 78.675 110.700 80.736
202503 255.160 111.100 260.902
202506 245.040 111.700 249.208
202509 152.339 112.000 154.515
202512 154.583 113.000 155.404
202603 329.630 112.700 332.262
202606 239.615 113.600 239.615

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417.69 mean?
Exedy (TSE:7278) has a Cyclically Adjusted FCF per Share of 円417.69 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 Exedy and its competitors.
Is Exedy's Cyclically Adjusted FCF per Share too high?
Exedy's current Cyclically Adjusted FCF per Share is 円417.69. Overall, Exedy has a GF Score™ of 84/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Exedy's Cyclically Adjusted FCF per Share compare to ORLY and AZO?
Exedy's Cyclically Adjusted FCF per Share of 円417.69 can be compared against companies in the Vehicles & Parts 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 Vehicles & Parts company?
A good Cyclically Adjusted FCF per Share depends on the Vehicles & Parts 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 Exedy and its competitors. Exedy's current Cyclically Adjusted FCF per Share is 円417.69. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Exedy stock overvalued right now?
Based on GuruFocus' analysis, Exedy (TSE:7278) is currently considered Modestly Overvalued. The stock's GF Value™ is 円5,448.95, compared to a current price of 円6,040.00 — trading 10.8% above its estimated fair value. The current Cyclically Adjusted FCF per Share is 円417.69. Exedy's overall GF Score™ is 84/100 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 Exedy (TSE:7278), the current Cyclically Adjusted FCF per Share is 円417.69 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 Exedy (TSE:7278) Overvalued in 2026?

Based on GuruFocus' analysis, Exedy stock appears to be overvalued. The current stock price of 円6,040.00 is trading 10.8% above its estimated GF Value™ of 円5,448.95. GuruFocus considers Exedy to be Modestly Overvalued.

Key valuation signals for TSE:7278:

  • Cyclically Adjusted FCF per Share: 円417.69
  • GF Value™: 円5,448.95 vs. price of 円6,040.00 (10.8% above fair value)
  • GF Score™: 84/100 with 4 warning signs

No single metric tells the full story. See the TSE:7278 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Exedy Business Description

Address 1-1-1 Kitamotomiya, Neyagawa, Osaka, JPN, 572-8570
Exedy Corp manufacture and sell manual clutches (products for manual transmissions), torque converters (products for automatic transmissions), and other drive system components, such as products for construction and industrial machinery and motorcycle clutches in 25 countries around the world.
84GF Score

Get the complete analysis for TSE:7278

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

円6,040.00
Price
円5,448.95
GF Value