Coka duvanska industrija a.d (XBEL:COKA) Cyclically Adjusted FCF per Share: RSD755.18 (As of Dec. 2025)

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.

XBEL:COKA Coka duvanska industrija a.d XBEL:COKA
65 GF Score
Price RSD8,900.00
GF Value RSD8,844.09
Valuation Fairly Valued
! 8 Warning Signs
View Full Analysis

What is Coka duvanska industrija a.d Cyclically Adjusted FCF per Share?

Coka duvanska industrija a.d XBEL:COKA 65 Cyclically Adjusted FCF per Share is RSD755.18 as of Dec. 2025. GuruFocus rates XBEL:COKA with a GF Score™ of 65/100 and a GF Value™ of RSD8,844.09 (Fairly Valued). The stock has 8 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.

Coka duvanska industrija a.d's adjusted free cash flow per share data for the fiscal year that ended in Dec. 2025 was RSD-3,340.700. 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 RSD755.18 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Coka duvanska industrija a.d's average Cyclically Adjusted FCF Growth Rate was -26.80% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -21.80% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 2.80% 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 Coka duvanska industrija a.d was 20.70% per year. The lowest was -21.80% per year. And the median was 14.20% per year.

As of today (2026-08-12), Coka duvanska industrija a.d's current stock price is RSD 8900.00. Coka duvanska industrija a.d's Cyclically Adjusted FCF per Share for the fiscal year that ended in Dec. 2025 was RSD755.18. Coka duvanska industrija a.d's Cyclically Adjusted Price-to-FCF of today is 11.79.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Coka duvanska industrija a.d was 13.99. The lowest was 5.70. And the median was 8.72.


Coka duvanska industrija a.d  (XBEL:COKA) 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.

Coka duvanska industrija a.d's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=8900.00/755.18
=11.79

* 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 Coka duvanska industrija a.d was 13.99. The lowest was 5.70. And the median was 8.72.


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.


Coka duvanska industrija a.d Cyclically Adjusted FCF per Share Related Terms


Coka duvanska industrija a.d Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Coka duvanska industrija a.d'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.

Coka duvanska industrija a.d Cyclically Adjusted FCF per Share Chart

Coka duvanska industrija a.d Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 693.97 1,579.49 1,343.21 1,032.25 755.18

Coka duvanska industrija a.d Semi-Annual Data
Dec11 Jun12 Dec12 Jun13 Dec13 Jun14 Dec14 Dec15 Dec16 Dec17 Dec18 Dec20 Dec21 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
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 1,343.21 0.00 1,032.25 0.00 755.18

XBEL:COKA vs PM, MO, TPB: Cyclically Adjusted FCF per Share Comparison

For the Tobacco subindustry, Coka duvanska industrija a.d'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.


Coka duvanska industrija a.d Cyclically Adjusted Price-to-FCF vs Tobacco Products Industry

For the Tobacco Products industry and Consumer Defensive sector, Coka duvanska industrija a.d's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Coka duvanska industrija a.d's Cyclically Adjusted Price-to-FCF falls into.


XBEL:COKA
65GF Score
Coka duvanska industrija a.d XBEL:COKA
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Coka duvanska industrija a.d 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, Coka duvanska industrija a.d's adjusted Free Cash Flow per Share data for the fiscal year that ended in Dec. 2025 was:

Adj_FreeCashFlowPerShare=Free Cash Flow per Share /CPI of Dec. 2025 (Change)*Current CPI (Dec. 2025)
=-3340.7/324.0540*324.0540
=-3,340.700

Current CPI (Dec. 2025) = 324.0540.

Coka duvanska industrija a.d Annual Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201512 -557.275 236.525 -763.502
201612 -173.225 241.432 -232.505
201712 5,671.300 246.524 7,454.882
201812 -49.200 251.233 -63.461
202012 -2,630.825 260.474 -3,272.992
202112 -22.100 278.802 -25.687
202212 7,144.425 296.797 7,800.549
202312 -2.747 306.746 -2.902
202412 -1.848 315.605 -1.897
202512 -3,340.700 324.054 -3,340.700

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 RSD755.18 mean?
Coka duvanska industrija a.d (XBEL:COKA) has a Cyclically Adjusted FCF per Share of RSD755.18 as of Dec. 2025. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Coka duvanska industrija a.d and its competitors.
Is Coka duvanska industrija a.d's Cyclically Adjusted FCF per Share too high?
Coka duvanska industrija a.d's current Cyclically Adjusted FCF per Share is RSD755.18. Overall, Coka duvanska industrija a.d has a GF Score™ of 65/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Coka duvanska industrija a.d's Cyclically Adjusted FCF per Share compare to PM and MO?
Coka duvanska industrija a.d's Cyclically Adjusted FCF per Share of RSD755.18 can be compared against companies in the Tobacco Products 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 Tobacco Products company?
A good Cyclically Adjusted FCF per Share depends on the Tobacco Products 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 Coka duvanska industrija a.d and its competitors. Coka duvanska industrija a.d's current Cyclically Adjusted FCF per Share is RSD755.18. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Coka duvanska industrija a.d stock overvalued right now?
Based on GuruFocus' analysis, Coka duvanska industrija a.d (XBEL:COKA) is currently considered Fairly Valued. The stock's GF Value™ is RSD8,844.09, compared to a current price of RSD8,900.00 — trading 0.6% above its estimated fair value. The current Cyclically Adjusted FCF per Share is RSD755.18. Coka duvanska industrija a.d's overall GF Score™ is 65/100 with 8 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 Coka duvanska industrija a.d (XBEL:COKA), the current Cyclically Adjusted FCF per Share is RSD755.18 as of Dec. 2025. 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 Coka duvanska industrija a.d (XBEL:COKA) Overvalued in 2026?

Based on GuruFocus' analysis, Coka duvanska industrija a.d stock appears to be overvalued. The current stock price of RSD8,900.00 is trading 0.6% above its estimated GF Value™ of RSD8,844.09. GuruFocus considers Coka duvanska industrija a.d to be Fairly Valued.

Key valuation signals for XBEL:COKA:

  • Cyclically Adjusted FCF per Share: RSD755.18
  • GF Value™: RSD8,844.09 vs. price of RSD8,900.00 (0.6% above fair value)
  • GF Score™: 65/100 with 8 warning signs

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


Coka duvanska industrija a.d Business Description

Address Proleterska 6, Coka, SRB
Coka duvanska industrija a.d is a Serbia based company. It is engaged in the production and processing of raw tobacco. it is also engaged in the wholesale and retail trade of tobacco products.
65GF Score

Get the complete analysis for XBEL:COKA

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

RSD8,900.00
Price
RSD8,844.09
GF Value