Northern Dynasty Minerals (TSX:NDM) Cyclically Adjusted FCF per Share: C$-0.12 (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.

TSX:NDM Northern Dynasty Minerals Ltd TSX:NDM
25 GF Score
Price C$2.27
! 2 Warning Signs
View Full Analysis

What is Northern Dynasty Minerals Cyclically Adjusted FCF per Share?

Northern Dynasty Minerals TSX:NDM -1.73% 25 Cyclically Adjusted FCF per Share is C$-0.12 as of Mar. 2026. GuruFocus rates TSX:NDM with a GF Score™ of 25/100. 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.

Northern Dynasty Minerals's adjusted free cash flow per share for the three months ended in Mar. 2026 was C$-0.008. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is C$-0.12 for the trailing ten years ended in Mar. 2026.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 11.00% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 6.40% per year. During the past 10 years, the average Cyclically Adjusted FCF Growth Rate was 3.30% 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 Northern Dynasty Minerals was 25.90% per year. The lowest was -9.40% per year. And the median was 7.85% per year.

As of today (2026-07-21), Northern Dynasty Minerals's current stock price is C$2.27. Northern Dynasty Minerals's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was C$-0.12. Northern Dynasty Minerals's Cyclically Adjusted Price-to-FCF of today is .


Northern Dynasty Minerals  (TSX:NDM) 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.


Northern Dynasty Minerals Cyclically Adjusted FCF per Share Related Terms


Northern Dynasty Minerals Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Northern Dynasty Minerals'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.

Northern Dynasty Minerals Cyclically Adjusted FCF per Share Chart

Northern Dynasty Minerals Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only -0.17 -0.17 -0.17 -0.14 -0.12

Northern Dynasty Minerals 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 -0.14 -0.13 -0.13 -0.12 -0.12

Northern Dynasty Minerals Cyclically Adjusted FCF per Share Competitor Comparison

For the Other Industrial Metals & Mining subindustry, Northern Dynasty Minerals'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.


Northern Dynasty Minerals Cyclically Adjusted Price-to-FCF vs Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, Northern Dynasty Minerals's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


TSX:NDM
25GF Score
Northern Dynasty Minerals Ltd TSX:NDM
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Northern Dynasty Minerals 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, Northern Dynasty Minerals'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)
=-0.008/132.2623*132.2623
=-0.008

Current CPI (Mar. 2026) = 132.2623.

Northern Dynasty Minerals Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -0.035 102.002 -0.045
201609 -0.023 101.765 -0.030
201612 -0.018 101.449 -0.023
201703 -0.015 102.634 -0.019
201706 -0.028 103.029 -0.036
201709 -0.030 103.345 -0.038
201712 -0.069 103.345 -0.088
201803 -0.024 105.004 -0.030
201806 -0.043 105.557 -0.054
201809 -0.063 105.636 -0.079
201812 -0.073 105.399 -0.092
201903 -0.037 106.979 -0.046
201906 -0.050 107.690 -0.061
201909 -0.040 107.611 -0.049
201912 -0.053 107.769 -0.065
202003 -0.024 107.927 -0.029
202006 -0.028 108.401 -0.034
202009 -0.030 108.164 -0.037
202012 -0.039 108.559 -0.048
202103 -0.013 110.298 -0.016
202106 -0.018 111.720 -0.021
202109 -0.021 112.905 -0.025
202112 -0.010 113.774 -0.012
202203 -0.008 117.646 -0.009
202206 -0.010 120.806 -0.011
202209 -0.009 120.648 -0.010
202212 -0.019 120.964 -0.021
202303 -0.009 122.702 -0.010
202306 -0.011 124.203 -0.012
202309 -0.004 125.230 -0.004
202312 -0.017 125.072 -0.018
202403 -0.006 126.258 -0.006
202406 -0.007 127.522 -0.007
202409 -0.007 127.285 -0.007
202412 -0.012 127.364 -0.012
202503 -0.009 129.181 -0.009
202506 -0.007 129.892 -0.007
202509 -0.010 130.287 -0.010
202512 -0.017 130.366 -0.017
202603 -0.008 132.262 -0.008

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 C$-0.12 mean?
Northern Dynasty Minerals (TSX:NDM) has a Cyclically Adjusted FCF per Share of C$-0.12 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 Northern Dynasty Minerals and its competitors.
Is Northern Dynasty Minerals' Cyclically Adjusted FCF per Share too high?
Northern Dynasty Minerals' current Cyclically Adjusted FCF per Share is C$-0.12. Overall, Northern Dynasty Minerals has a GF Score™ of 25/100, reflecting its overall financial health beyond just this single metric.
How does Northern Dynasty Minerals' Cyclically Adjusted FCF per Share compare to competitors?
Northern Dynasty Minerals' Cyclically Adjusted FCF per Share of C$-0.12 can be compared against companies in the Metals & Mining 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 Metals & Mining company?
A good Cyclically Adjusted FCF per Share depends on the Metals & Mining 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 Northern Dynasty Minerals and its competitors. Northern Dynasty Minerals's current Cyclically Adjusted FCF per Share is C$-0.12. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Northern Dynasty Minerals stock overvalued right now?
Northern Dynasty Minerals (TSX:NDM) has a current Cyclically Adjusted FCF per Share of C$-0.12. The current Cyclically Adjusted FCF per Share is C$-0.12. Northern Dynasty Minerals' overall GF Score™ is 25/100 with 2 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For Northern Dynasty Minerals (TSX:NDM), the current Cyclically Adjusted FCF per Share is C$-0.12 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.

Northern Dynasty Minerals Business Description

Other Exchanges NAK:USA0VA3:UKND3:Germany
Address 1040 West Georgia Street, 14th Floor, Vancouver, BC, CAN, V6E 4H1
Northern Dynasty Minerals Ltd is a mineral exploration company. It has a single operating segment of acquisition, exploration, and development of mineral properties. Its core asset is the Pebble Project located in Alaska, USA. The Pebble project is seeking to develop a deposit of copper, gold, molybdenum, and silver into a modern mining operation.
25GF Score

Get the complete analysis for TSX:NDM

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

C$2.27
Price