Kcell JSC (XKAZ:KCEL) Cyclically Adjusted FCF per Share: ₸24.17 (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.

XKAZ:KCEL Kcell JSC XKAZ:KCEL
56 GF Score
Price ₸3,210.67
GF Value ₸3,689.78
Valuation Modestly Undervalued
! 9 Warning Signs
View Full Analysis

What is Kcell JSC Cyclically Adjusted FCF per Share?

Kcell JSC XKAZ:KCEL +0.27% 56 Cyclically Adjusted FCF per Share is ₸24.17 as of Jun. 2026. GuruFocus rates XKAZ:KCEL with a GF Score™ of 56/100 and a GF Value™ of ₸3,689.78 (Modestly Undervalued). The stock has 9 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.

Kcell JSC's adjusted free cash flow per share for the three months ended in Jun. 2026 was ₸-59.775. 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 ₸24.17 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Kcell JSC's average Cyclically Adjusted FCF Growth Rate was -66.90% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -40.50% 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 Kcell JSC was -27.30% per year. The lowest was -40.50% per year. And the median was -33.90% per year.

As of today (2026-08-18), Kcell JSC's current stock price is ₸3210.67. Kcell JSC's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was ₸24.17. Kcell JSC's Cyclically Adjusted Price-to-FCF of today is 132.84.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Kcell JSC was 134.46. The lowest was 3.93. And the median was 12.15.


Kcell JSC  (XKAZ:KCEL) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=3210.67/24.17
=132.84

* 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 Kcell JSC was 134.46. The lowest was 3.93. And the median was 12.15.


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.


Kcell JSC Cyclically Adjusted FCF per Share Related Terms


Kcell JSC Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Kcell JSC'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.

Kcell JSC Cyclically Adjusted FCF per Share Chart

Kcell JSC 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 255.12 245.99 149.63 98.09 51.69

Kcell JSC 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 73.07 60.38 51.69 35.45 24.17

XKAZ:KCEL vs VZ, TMUS, T: Cyclically Adjusted FCF per Share Comparison

For the Telecom Services subindustry, Kcell JSC'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.


Kcell JSC Cyclically Adjusted Price-to-FCF vs Telecommunication Services Industry

For the Telecommunication Services industry and Communication Services sector, Kcell JSC's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


XKAZ:KCEL
56GF Score
Kcell JSC XKAZ:KCEL
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Kcell JSC 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, Kcell JSC'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)
=-59.775/333.9520*333.9520
=-59.775

Current CPI (Jun. 2026) = 333.9520.

Kcell JSC Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 60.715 241.428 83.983
201612 19.072 241.432 26.381
201703 8.740 243.801 11.972
201706 12.280 244.955 16.742
201709 19.930 246.819 26.966
201712 13.545 246.524 18.349
201803 7.515 249.554 10.057
201806 -5.810 251.989 -7.700
201809 18.805 252.439 24.877
201812 21.080 251.233 28.021
201903 36.340 254.202 47.741
201906 -15.135 256.143 -19.733
201909 57.595 256.759 74.911
201912 29.540 256.974 38.389
202003 16.055 258.115 20.772
202006 57.655 257.797 74.687
202009 40.510 260.280 51.976
202012 29.300 260.474 37.565
202103 -7.430 264.877 -9.368
202106 115.500 271.696 141.965
202109 87.165 274.310 106.117
202112 19.765 278.802 23.675
202203 -79.650 287.504 -92.518
202206 67.310 296.311 75.861
202209 87.195 296.808 98.107
202212 66.410 296.797 74.724
202303 -120.225 301.836 -133.017
202306 -198.500 305.109 -217.265
202309 -114.075 307.789 -123.772
202312 33.515 306.746 36.488
202403 -68.980 312.332 -73.755
202406 11.405 314.175 12.123
202409 56.925 315.301 60.292
202412 -0.930 315.605 -0.984
202503 -54.725 319.799 -57.147
202506 -25.635 322.561 -26.540
202509 -10.825 324.800 -11.130
202512 -18.210 324.054 -18.766
202603 -128.145 330.213 -129.596
202606 -59.775 333.952 -59.775

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 ₸24.17 mean?
Kcell JSC (XKAZ:KCEL) has a Cyclically Adjusted FCF per Share of ₸24.17 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 Kcell JSC and its competitors.
Is Kcell JSC's Cyclically Adjusted FCF per Share too high?
Kcell JSC's current Cyclically Adjusted FCF per Share is ₸24.17. Overall, Kcell JSC has a GF Score™ of 56/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Kcell JSC's Cyclically Adjusted FCF per Share compare to VZ and TMUS?
Kcell JSC's Cyclically Adjusted FCF per Share of ₸24.17 can be compared against companies in the Telecommunication Services 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 Telecommunication Services company?
A good Cyclically Adjusted FCF per Share depends on the Telecommunication Services 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 Kcell JSC and its competitors. Kcell JSC's current Cyclically Adjusted FCF per Share is ₸24.17. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Kcell JSC stock overvalued right now?
Based on GuruFocus' analysis, Kcell JSC (XKAZ:KCEL) is currently considered Modestly Undervalued. The stock's GF Value™ is ₸3,689.78, compared to a current price of ₸3,210.67 — trading 13% below its estimated fair value. The current Cyclically Adjusted FCF per Share is ₸24.17. Kcell JSC's overall GF Score™ is 56/100 with 9 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 Kcell JSC (XKAZ:KCEL), the current Cyclically Adjusted FCF per Share is ₸24.17 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 Kcell JSC (XKAZ:KCEL) Overvalued in 2026?

Based on GuruFocus' analysis, Kcell JSC stock appears to be undervalued. The current stock price of ₸3,210.67 is trading 13% below its estimated GF Value™ of ₸3,689.78. GuruFocus considers Kcell JSC to be Modestly Undervalued.

Key valuation signals for XKAZ:KCEL:

  • Cyclically Adjusted FCF per Share: ₸24.17
  • GF Value™: ₸3,689.78 vs. price of ₸3,210.67 (13% below fair value)
  • GF Score™: 56/100 with 9 warning signs

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


Kcell JSC Business Description

Address Alimzhanova Street, 51, Almaty, KAZ, 050004
Kcell JSC is a Kazakhstan-based company. It is engaged in providing mobile telecommunications services to both individuals and organizations including voice, SMS, MMS and data transmission. It offers Internet access and value-added services, including mobile content. The company is involved in designing, constructing and operating a cellular telecommunications network in the Republic of Kazakhstan using GSM (Global System for Mobile Communications) standard. It operates its business through Kcell which targets the mass market, corporate subscribers, public organizations as well as high-net-worth individuals. The company generates revenue from the sale of voice and other services, data service, handsets, and value-added services.
56GF Score

Get the complete analysis for XKAZ:KCEL

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

₸3,210.67
Price
₸3,689.78
GF Value