FUJI Seal International (TSE:7864) Cyclically Adjusted FCF per Share: 円127.72 (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:7864 FUJI Seal International Inc TSE:7864
90 GF Score
Price 円3,020.00
GF Value 円2,720.02
Valuation Modestly Overvalued
! 4 Warning Signs
View Full Analysis

What is FUJI Seal International Cyclically Adjusted FCF per Share?

FUJI Seal International TSE:7864 90 Cyclically Adjusted FCF per Share is 円127.72 as of Mar. 2026. GuruFocus rates TSE:7864 with a GF Score™ of 90/100 and a GF Value™ of 円2,720.02 (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.

FUJI Seal International's adjusted free cash flow per share for the three months ended in Mar. 2026 was 円54.827. 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127.72 for the trailing ten years ended in Mar. 2026.

During the past 12 months, FUJI Seal International's average Cyclically Adjusted FCF Growth Rate was 16.80% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 40.80% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 21.30% 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 FUJI Seal International was 40.80% per year. The lowest was 4.70% per year. And the median was 26.20% per year.

As of today (2026-07-26), FUJI Seal International's current stock price is 円3020.00. FUJI Seal International's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was 円127.72. FUJI Seal International's Cyclically Adjusted Price-to-FCF of today is 23.65.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of FUJI Seal International was 199.63. The lowest was 19.63. And the median was 38.37.


FUJI Seal International  (TSE:7864) 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.

FUJI Seal International's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=3020.00/127.72
=23.65

* 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 FUJI Seal International was 199.63. The lowest was 19.63. And the median was 38.37.


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.


FUJI Seal International Cyclically Adjusted FCF per Share Related Terms


FUJI Seal International Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for FUJI Seal International'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.

FUJI Seal International Cyclically Adjusted FCF per Share Chart

FUJI Seal International 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 56.69 45.79 80.07 109.36 127.72

FUJI Seal International 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 109.36 120.32 131.56 130.37 127.72

TSE:7864 vs SW, PKG, IP: Cyclically Adjusted FCF per Share Comparison

For the Packaging & Containers subindustry, FUJI Seal International'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.


FUJI Seal International Cyclically Adjusted Price-to-FCF vs Packaging & Containers Industry

For the Packaging & Containers industry and Consumer Cyclical sector, FUJI Seal International's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


TSE:7864
90GF Score
FUJI Seal International Inc TSE:7864
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

FUJI Seal International 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, FUJI Seal International'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)
=54.827/112.7000*112.7000
=54.827

Current CPI (Mar. 2026) = 112.7000.

FUJI Seal International Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -18.976 98.100 -21.800
201609 52.834 98.000 60.759
201612 -16.250 98.400 -18.612
201703 33.776 98.100 38.803
201706 37.897 98.500 43.360
201709 -30.333 98.800 -34.600
201712 14.223 99.400 16.126
201803 35.698 99.200 40.556
201806 -19.950 99.200 -22.665
201809 3.637 99.900 4.103
201812 38.285 99.700 43.277
201903 24.218 99.700 27.376
201906 44.272 99.800 49.995
201909 67.356 100.100 75.834
201912 -6.007 100.500 -6.736
202003 111.962 100.300 125.804
202006 23.792 99.900 26.840
202009 35.983 99.900 40.593
202012 39.886 99.300 45.268
202103 118.599 99.900 133.795
202106 69.242 99.500 78.428
202109 -36.166 100.100 -40.718
202112 4.493 100.100 5.059
202203 14.192 101.100 15.820
202206 -18.502 101.800 -20.483
202209 -44.059 103.100 -48.161
202212 -44.074 104.100 -47.715
202303 45.352 104.400 48.958
202306 62.223 105.200 66.659
202309 20.808 106.200 22.082
202312 60.210 106.800 63.536
202403 105.933 107.200 111.368
202406 42.943 108.200 44.729
202409 117.740 108.900 121.848
202412 -3.591 110.700 -3.656
202503 108.673 111.100 110.238
202506 76.470 111.700 77.155
202509 42.793 112.000 43.060
202512 -94.121 113.000 -93.871
202603 54.827 112.700 54.827

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127.72 mean?
FUJI Seal International (TSE:7864) has a Cyclically Adjusted FCF per Share of 円127.72 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 FUJI Seal International and its competitors.
Is FUJI Seal International's Cyclically Adjusted FCF per Share too high?
FUJI Seal International's current Cyclically Adjusted FCF per Share is 円127.72. Overall, FUJI Seal International has a GF Score™ of 90/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does FUJI Seal International's Cyclically Adjusted FCF per Share compare to SW and PKG?
FUJI Seal International's Cyclically Adjusted FCF per Share of 円127.72 can be compared against companies in the Packaging & Containers 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 Packaging & Containers company?
A good Cyclically Adjusted FCF per Share depends on the Packaging & Containers 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 FUJI Seal International and its competitors. FUJI Seal International's current Cyclically Adjusted FCF per Share is 円127.72. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is FUJI Seal International stock overvalued right now?
Based on GuruFocus' analysis, FUJI Seal International (TSE:7864) is currently considered Modestly Overvalued. The stock's GF Value™ is 円2,720.02, compared to a current price of 円3,020.00 — trading 11% above its estimated fair value. The current Cyclically Adjusted FCF per Share is 円127.72. FUJI Seal International's overall GF Score™ is 90/100 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 FUJI Seal International (TSE:7864), the current Cyclically Adjusted FCF per Share is 円127.72 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 FUJI Seal International (TSE:7864) Overvalued in 2026?

Based on GuruFocus' analysis, FUJI Seal International stock appears to be overvalued. The current stock price of 円3,020.00 is trading 11% above its estimated GF Value™ of 円2,720.02. GuruFocus considers FUJI Seal International to be Modestly Overvalued.

Key valuation signals for TSE:7864:

  • Cyclically Adjusted FCF per Share: 円127.72
  • GF Value™: 円2,720.02 vs. price of 円3,020.00 (11% above fair value)
  • GF Score™: 90/100 with 4 warning signs

No single metric tells the full story. See the TSE:7864 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


FUJI Seal International Business Description

Address 1-9-1 Marunouchi, Chiyoda-ku, Tokyo, JPN, 100-0005
FUJI Seal International Inc manufactures a variety of packaging products. The majority of the company's revenue comes from the sale of shrink labels, which are used to label consumer products on plastic, glass, and metallic containers. FUJI Seal also sells self-adhesive labels used to label consumer products, soft pouches used for food, beverages, and personal care products, packaging machinery, and other packaging products. The firm organizes itself into five segments based on geography: Japan, Americas, Europe, PAGO, and ASEAN. The majority of revenue comes from Japan.
90GF Score

Get the complete analysis for TSE:7864

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

円3,020.00
Price
円2,720.02
GF Value