Cyberdyne (TSE:7779) Cyclically Adjusted FCF per Share: 円-5.67 (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:7779 Cyberdyne Inc TSE:7779
79 GF Score
Price 円221.00
GF Value 円197.89
Valuation Modestly Overvalued
! 2 Warning Signs
View Full Analysis

What is Cyberdyne Cyclically Adjusted FCF per Share?

Cyberdyne TSE:7779 -5.56% 79 Cyclically Adjusted FCF per Share is 円-5.67 as of Mar. 2026. GuruFocus rates TSE:7779 with a GF Score™ of 79/100 and a GF Value™ of 円197.89 (Modestly Overvalued). The stock has 2 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.

Cyberdyne's adjusted free cash flow per share for the three months ended in Mar. 2026 was 円-0.512. 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-5.67 for the trailing ten years ended in Mar. 2026.

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.

As of today (2026-07-17), Cyberdyne's current stock price is 円221.00. Cyberdyne's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was 円-5.67. Cyberdyne's Cyclically Adjusted Price-to-FCF of today is .


Cyberdyne  (TSE:7779) 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.


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.


Cyberdyne Cyclically Adjusted FCF per Share Related Terms


Cyberdyne Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Cyberdyne'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.

Cyberdyne Cyclically Adjusted FCF per Share Chart

Cyberdyne 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 0.00 0.00 -6.57 -6.40 -5.67

Cyberdyne 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 -6.40 -6.00 -5.87 -5.79 -5.67

TSE:7779 vs ABT, SYK, MDT: Cyclically Adjusted FCF per Share Comparison

For the Medical Devices subindustry, Cyberdyne'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.


Cyberdyne Cyclically Adjusted Price-to-FCF vs Medical Devices & Instruments Industry

For the Medical Devices & Instruments industry and Healthcare sector, Cyberdyne's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


TSE:7779
79GF Score
Cyberdyne Inc TSE:7779
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Cyberdyne 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, Cyberdyne'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)
=-0.512/112.7000*112.7000
=-0.512

Current CPI (Mar. 2026) = 112.7000.

Cyberdyne Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.000 98.100 0.000
201609 0.000 98.000 0.000
201612 0.000 98.400 0.000
201703 0.000 98.100 0.000
201706 -1.172 98.500 -1.341
201709 -2.441 98.800 -2.784
201712 0.535 99.400 0.607
201803 -2.399 99.200 -2.725
201806 -0.530 99.200 -0.602
201809 -1.395 99.900 -1.574
201812 -1.869 99.700 -2.113
201903 -3.510 99.700 -3.968
201906 -1.283 99.800 -1.449
201909 -0.892 100.100 -1.004
201912 -0.934 100.500 -1.047
202003 0.228 100.300 0.256
202006 -1.604 99.900 -1.810
202009 -0.446 99.900 -0.503
202012 -1.975 99.300 -2.242
202103 -4.574 99.900 -5.160
202106 -1.018 99.500 -1.153
202109 -3.463 100.100 -3.899
202112 -0.477 100.100 -0.537
202203 -5.933 101.100 -6.614
202206 -0.762 101.800 -0.844
202209 0.232 103.100 0.254
202212 -0.302 104.100 -0.327
202303 -2.216 104.400 -2.392
202306 -2.098 105.200 -2.248
202309 -0.782 106.200 -0.830
202312 -1.222 106.800 -1.290
202403 -0.985 107.200 -1.036
202406 -0.068 108.200 -0.071
202409 -1.146 108.900 -1.186
202412 0.142 110.700 0.145
202503 -2.406 111.100 -2.441
202506 1.982 111.700 2.000
202509 -0.317 112.000 -0.319
202512 -0.313 113.000 -0.312
202603 -0.512 112.700 -0.512

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-5.67 mean?
Cyberdyne (TSE:7779) has a Cyclically Adjusted FCF per Share of 円-5.67 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 Cyberdyne and its competitors.
Is Cyberdyne's Cyclically Adjusted FCF per Share too high?
Cyberdyne's current Cyclically Adjusted FCF per Share is 円-5.67. Overall, Cyberdyne has a GF Score™ of 79/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Cyberdyne's Cyclically Adjusted FCF per Share compare to ABT and SYK?
Cyberdyne's Cyclically Adjusted FCF per Share of 円-5.67 can be compared against companies in the Medical Devices & Instruments 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 Medical Devices & Instruments company?
A good Cyclically Adjusted FCF per Share depends on the Medical Devices & Instruments 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 Cyberdyne and its competitors. Cyberdyne's current Cyclically Adjusted FCF per Share is 円-5.67. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Cyberdyne stock overvalued right now?
Based on GuruFocus' analysis, Cyberdyne (TSE:7779) is currently considered Modestly Overvalued. The stock's GF Value™ is 円197.89, compared to a current price of 円221.00 — trading 11.7% above its estimated fair value. The current Cyclically Adjusted FCF per Share is 円-5.67. Cyberdyne's overall GF Score™ is 79/100 with 2 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 Cyberdyne (TSE:7779), the current Cyclically Adjusted FCF per Share is 円-5.67 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 Cyberdyne (TSE:7779) Overvalued in 2026?

Based on GuruFocus' analysis, Cyberdyne stock appears to be overvalued. The current stock price of 円221.00 is trading 11.7% above its estimated GF Value™ of 円197.89. GuruFocus considers Cyberdyne to be Modestly Overvalued.

Key valuation signals for TSE:7779:

  • Cyclically Adjusted FCF per Share: 円-5.67
  • GF Value™: 円197.89 vs. price of 円221.00 (11.7% above fair value)
  • GF Score™: 79/100 with 2 warning signs

No single metric tells the full story. See the TSE:7779 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Cyberdyne Business Description

Address D25-1, Gakuen Minami, Tsukuba-shi, Ibaraki, JPN, 305-0818
Cyberdyne Inc is a Japanese based company engaged in the research and development of medical welfare equipment and systems. It offers equipment and systems for rehabilitation support, body function support for elderly and disabled people, rescue support in disaster sites, entertainments, and heavy labor support in factories. Its products include Hybrid Assistive Limb (HAL) for the lower limb, single joint, lumbar, Table Interface and Cleaning Robots. In addition, it also offers services in respect to medical service and non-medical service which includes HAL therapy under medical service, and Hal fit and Robo care service under non-medical service.
79GF Score

Get the complete analysis for TSE:7779

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

円221.00
Price
円197.89
GF Value