Mitsui (TSE:8031) Cyclically Adjusted FCF per Share: 円138.50 (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:8031 Mitsui & Co Ltd TSE:8031
80 GF Score
Price 円4,899.00
GF Value 円3,666.83
Valuation Significantly Overvalued
! 6 Warning Signs
View Full Analysis

What is Mitsui Cyclically Adjusted FCF per Share?

Mitsui TSE:8031 +2.62% 80 Cyclically Adjusted FCF per Share is 円138.50 as of Jun. 2026. GuruFocus rates TSE:8031 with a GF Score™ of 80/100 and a GF Value™ of 円3,666.83 (Significantly Overvalued). The stock has 6 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.

Mitsui's adjusted free cash flow per share for the three months ended in Jun. 2026 was 円-18.167. 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138.50 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Mitsui's average Cyclically Adjusted FCF Growth Rate was -11.20% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 7.80% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 18.60% per year. During the past 10 years, the average Cyclically Adjusted FCF Growth Rate was 11.70% 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 Mitsui was 28.60% per year. The lowest was -18.70% per year. And the median was 0.40% per year.

As of today (2026-08-21), Mitsui's current stock price is 円4899.00. Mitsui's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was 円138.50. Mitsui's Cyclically Adjusted Price-to-FCF of today is 35.37.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Mitsui was 50.02. The lowest was 12.04. And the median was 18.06.


Mitsui  (TSE:8031) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=4899.00/138.50
=35.37

* 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 Mitsui was 50.02. The lowest was 12.04. And the median was 18.06.


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.


Mitsui Cyclically Adjusted FCF per Share Related Terms


Mitsui Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Mitsui'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.

Mitsui Cyclically Adjusted FCF per Share Chart

Mitsui 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 82.00 111.12 131.85 151.37 139.16

Mitsui 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 155.90 156.60 130.75 139.16 138.50

TSE:8031 vs MMM, HON: Cyclically Adjusted FCF per Share Comparison

For the Conglomerates subindustry, Mitsui'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.


Mitsui Cyclically Adjusted Price-to-FCF vs Conglomerates Industry

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

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


TSE:8031
80GF Score
Mitsui & Co Ltd TSE:8031
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Mitsui 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, Mitsui'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)
=-18.167/113.6000*113.6000
=-18.167

Current CPI (Jun. 2026) = 113.6000.

Mitsui Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 -2.485 98.000 -2.881
201612 31.737 98.400 36.639
201703 37.376 98.100 43.281
201706 46.341 98.500 53.445
201709 -25.509 98.800 -29.330
201712 56.953 99.400 65.089
201803 29.939 99.200 34.285
201806 19.210 99.200 21.999
201809 -13.293 99.900 -15.116
201812 30.986 99.700 35.306
201903 -7.304 99.700 -8.322
201906 18.983 99.800 21.608
201909 39.032 100.100 44.296
201912 -7.732 100.500 -8.740
202003 18.508 100.300 20.962
202006 24.173 99.900 27.488
202009 50.814 99.900 57.782
202012 21.643 99.300 24.760
202103 68.990 99.900 78.451
202106 40.172 99.500 45.865
202109 25.434 100.100 28.864
202112 0.490 100.100 0.556
202203 125.523 101.100 141.043
202206 71.062 101.800 79.299
202209 -8.017 103.100 -8.833
202212 71.554 104.100 78.084
202303 140.944 104.400 153.364
202306 99.908 105.200 107.885
202309 7.047 106.200 7.538
202312 44.611 106.800 47.451
202403 36.810 107.200 39.008
202406 63.289 108.200 66.448
202409 81.200 108.900 84.704
202412 30.343 110.700 31.138
202503 51.442 111.100 52.600
202506 62.860 111.700 63.929
202509 25.214 112.000 25.574
202512 -269.892 113.000 -271.325
202603 127.989 112.700 129.011
202606 -18.167 113.600 -18.167

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138.50 mean?
Mitsui (TSE:8031) has a Cyclically Adjusted FCF per Share of 円138.50 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 Mitsui and its competitors.
Is Mitsui's Cyclically Adjusted FCF per Share too high?
Mitsui's current Cyclically Adjusted FCF per Share is 円138.50. Overall, Mitsui has a GF Score™ of 80/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Mitsui's Cyclically Adjusted FCF per Share compare to MMM and HON?
Mitsui's Cyclically Adjusted FCF per Share of 円138.50 can be compared against companies in the Conglomerates 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 Conglomerates company?
A good Cyclically Adjusted FCF per Share depends on the Conglomerates 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 Mitsui and its competitors. Mitsui's current Cyclically Adjusted FCF per Share is 円138.50. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Mitsui stock overvalued right now?
Based on GuruFocus' analysis, Mitsui (TSE:8031) is currently considered Significantly Overvalued. The stock's GF Value™ is 円3,666.83, compared to a current price of 円4,899.00 — trading 33.6% above its estimated fair value. The current Cyclically Adjusted FCF per Share is 円138.50. Mitsui's overall GF Score™ is 80/100 with 6 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 Mitsui (TSE:8031), the current Cyclically Adjusted FCF per Share is 円138.50 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 Mitsui (TSE:8031) Overvalued in 2026?

Based on GuruFocus' analysis, Mitsui stock appears to be overvalued. The current stock price of 円4,899.00 is trading 33.6% above its estimated GF Value™ of 円3,666.83. GuruFocus considers Mitsui to be Significantly Overvalued.

Key valuation signals for TSE:8031:

  • Cyclically Adjusted FCF per Share: 円138.50
  • GF Value™: 円3,666.83 vs. price of 円4,899.00 (33.6% above fair value)
  • GF Score™: 80/100 with 6 warning signs

No single metric tells the full story. See the TSE:8031 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Mitsui Business Description

Address 2-1, Otemachi 1-chome, Chiyoda-ku, Tokyo, JPN, 100-8631
Mitsui is a general trading house, or sogo shosha, a type of conglomerate unique to Japan. Its core role is that of a trading intermediary in a variety of industrial sectors, including resources businesses like energy and metals as well as nonresources businesses, both industrial ones like machinery and nonindustrial ones like food, healthcare, and retail. In addition to acting as a trading intermediary (including midstream processing functions to convert inputs into final products), Mitsui participates in upstream production businesses and downstream distribution businesses. Among Japan's large trading houses, Mitsui has the highest exposure to resources businesses.
80GF Score

Get the complete analysis for TSE:8031

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

円4,899.00
Price
円3,666.83
GF Value