U-Next Holdings Co (TSE:9418) Cyclically Adjusted FCF per Share: 円0.00 (As of Feb. 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:9418 U-Next Holdings Co Ltd TSE:9418
79 GF Score
Price 円1,795.00
GF Value 円2,306.15
Valuation Modestly Undervalued
! 1 Warning Sign
View Full Analysis

What is U-Next Holdings Co Cyclically Adjusted FCF per Share?

U-Next Holdings Co TSE:9418 +3.04% 79 Cyclically Adjusted FCF per Share is 円0.00 as of Feb. 2026. GuruFocus rates TSE:9418 with a GF Score™ of 79/100 and a GF Value™ of 円2,306.15 (Modestly Undervalued). The stock has 1 warning sign 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.

U-Next Holdings Co's adjusted free cash flow per share for the three months ended in Feb. 2026 was 円0.000. 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0.00 for the trailing ten years ended in Feb. 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 (2026-07-30), U-Next Holdings Co's current stock price is 円1795.00. U-Next Holdings Co's Cyclically Adjusted FCF per Share for the quarter that ended in Feb. 2026 was 円0.00. U-Next Holdings Co's Cyclically Adjusted Price-to-FCF of today is .


U-Next Holdings Co  (TSE:9418) 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.


U-Next Holdings Co Cyclically Adjusted FCF per Share Related Terms


U-Next Holdings Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for U-Next Holdings Co'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.

U-Next Holdings Co Cyclically Adjusted FCF per Share Chart

U-Next Holdings Co Annual Data
Trend Dec15 Dec16 Dec17 Aug19 Aug20 Aug21 Aug22 Aug23 Aug24 Aug25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 0.00 0.00 0.00

U-Next Holdings Co Quarterly Data
Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 Nov24 Feb25 May25 Aug25 Nov25 Feb26 May26
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 0.00 0.00 0.00 0.00 0.00

TSE:9418 vs MMM, HON: Cyclically Adjusted FCF per Share Comparison

For the Conglomerates subindustry, U-Next Holdings Co'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.


U-Next Holdings Co Cyclically Adjusted Price-to-FCF vs Conglomerates Industry

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

* The bar in red indicates where U-Next Holdings Co's Cyclically Adjusted Price-to-FCF falls into.


TSE:9418
79GF Score
U-Next Holdings Co Ltd TSE:9418
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

U-Next Holdings Co 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, U-Next Holdings Co's adjusted Free Cash Flow per Share data for the three months ended in Feb. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Feb. 2026 (Change)*Current CPI (Feb. 2026)
=0/112.2000*112.2000
=0.000

Current CPI (Feb. 2026) = 112.2000.

U-Next Holdings Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 0.000 97.900 0.000
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 0.000 98.500 0.000
201709 0.000 98.800 0.000
201712 0.000 99.400 0.000
201803 6.892 99.200 7.795
201806 25.415 99.200 28.746
201811 20.269 100.000 22.742
201902 7.143 99.700 8.039
201905 4.232 100.000 4.748
201908 41.321 100.000 46.362
201911 9.986 100.500 11.149
202002 -3.599 100.300 -4.026
202005 13.504 100.100 15.136
202008 -20.211 100.100 -22.654
202011 10.116 99.500 11.407
202102 39.394 99.800 44.289
202105 -7.323 99.400 -8.266
202108 1.890 99.700 2.127
202111 24.165 100.100 27.086
202202 10.082 100.700 11.233
202205 27.627 101.800 30.449
202208 -3.725 102.700 -4.070
202211 -3.993 103.900 -4.312
202302 -17.428 104.000 -18.802
202305 15.596 105.100 16.650
202308 17.896 105.900 18.961
202311 0.000 106.900 0.000
202402 0.000 106.900 0.000
202405 0.000 108.100 0.000
202408 0.000 109.100 0.000
202411 0.000 110.000 0.000
202502 0.000 110.800 0.000
202505 0.000 111.800 0.000
202508 0.000 112.100 0.000
202511 0.000 113.200 0.000
202602 0.000 112.200 0.000

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0.00 mean?
U-Next Holdings Co (TSE:9418) has a Cyclically Adjusted FCF per Share of 円0.00 as of Feb. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on U-Next Holdings Co and its competitors.
Is U-Next Holdings Co's Cyclically Adjusted FCF per Share too high?
U-Next Holdings Co's current Cyclically Adjusted FCF per Share is 円0.00. Overall, U-Next Holdings Co has a GF Score™ of 79/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does U-Next Holdings Co's Cyclically Adjusted FCF per Share compare to MMM and HON?
U-Next Holdings Co's Cyclically Adjusted FCF per Share of 円0.00 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 U-Next Holdings Co and its competitors. U-Next Holdings Co's current Cyclically Adjusted FCF per Share is 円0.00. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is U-Next Holdings Co stock overvalued right now?
Based on GuruFocus' analysis, U-Next Holdings Co (TSE:9418) is currently considered Modestly Undervalued. The stock's GF Value™ is 円2,306.15, compared to a current price of 円1,795.00 — trading 22.2% below its estimated fair value. The current Cyclically Adjusted FCF per Share is 円0.00. U-Next Holdings Co's overall GF Score™ is 79/100 with 1 warning sign 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 U-Next Holdings Co (TSE:9418), the current Cyclically Adjusted FCF per Share is 円0.00 as of Feb. 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 U-Next Holdings Co (TSE:9418) Overvalued in 2026?

Based on GuruFocus' analysis, U-Next Holdings Co stock appears to be undervalued. The current stock price of 円1,795.00 is trading 22.2% below its estimated GF Value™ of 円2,306.15. GuruFocus considers U-Next Holdings Co to be Modestly Undervalued.

Key valuation signals for TSE:9418:

  • Cyclically Adjusted FCF per Share: 円0.00
  • GF Value™: 円2,306.15 vs. price of 円1,795.00 (22.2% below fair value)
  • GF Score™: 79/100 with 1 warning sign

No single metric tells the full story. See the TSE:9418 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


U-Next Holdings Co Business Description

Address No.1, Shin-Osaki 3-chome, Meguro Central Square, Shinagawa-ku, Tokyo, JPN, 141-0021
U-Next Holdings Co Ltd is a social Dx company whose business domain through management integration, it has expanded its business into five segments that includes store service business, communications business, commercial systems business, content distribution business, and energy business.
79GF Score

Get the complete analysis for TSE:9418

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

円1,795.00
Price
円2,306.15
GF Value