Usinas Siderurgicas de Minas Gerais (XMAD:XUSIO) Cyclically Adjusted FCF per Share: €0.22 (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.

XMAD:XUSIO Usinas Siderurgicas de Minas Gerais SA XMAD:XUSIO
42 GF Score
Price €1.18
GF Value €0.94
Valuation Modestly Overvalued
! 5 Warning Signs
View Full Analysis

What is Usinas Siderurgicas de Minas Gerais Cyclically Adjusted FCF per Share?

Usinas Siderurgicas de Minas Gerais XMAD:XUSIO 42 Cyclically Adjusted FCF per Share is €0.22 as of Mar. 2026. GuruFocus rates XMAD:XUSIO with a GF Score™ of 42/100 and a GF Value™ of €0.94 (Modestly Overvalued). The stock has 5 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.

Usinas Siderurgicas de Minas Gerais's adjusted free cash flow per share for the three months ended in Mar. 2026 was €0.013. 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 €0.22 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Usinas Siderurgicas de Minas Gerais's average Cyclically Adjusted FCF Growth Rate was 22.40% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 16.40% 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 Usinas Siderurgicas de Minas Gerais was 59.50% per year. The lowest was -0.40% per year. And the median was 16.40% per year.

As of today (2026-09-17), Usinas Siderurgicas de Minas Gerais's current stock price is €1.18. Usinas Siderurgicas de Minas Gerais's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was €0.22. Usinas Siderurgicas de Minas Gerais's Cyclically Adjusted Price-to-FCF of today is 5.34.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Usinas Siderurgicas de Minas Gerais was 84.46. The lowest was 4.67. And the median was 9.38.


Usinas Siderurgicas de Minas Gerais  (XMAD:XUSIO) 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.

Usinas Siderurgicas de Minas Gerais's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=1.18/0.221
=5.34

* 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 Usinas Siderurgicas de Minas Gerais was 84.46. The lowest was 4.67. And the median was 9.38.


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.


Usinas Siderurgicas de Minas Gerais Cyclically Adjusted FCF per Share Related Terms


Usinas Siderurgicas de Minas Gerais Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Usinas Siderurgicas de Minas Gerais'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.

Usinas Siderurgicas de Minas Gerais Cyclically Adjusted FCF per Share Chart

Usinas Siderurgicas de Minas Gerais 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 0.23 0.16 0.18 0.17 0.22

Usinas Siderurgicas de Minas Gerais 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 0.17 0.19 0.20 0.21 0.22

XMAD:XUSIO vs NUE, STLD, RS: Cyclically Adjusted FCF per Share Comparison

For the Steel subindustry, Usinas Siderurgicas de Minas Gerais'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.


Usinas Siderurgicas de Minas Gerais Cyclically Adjusted Price-to-FCF vs Steel Industry

For the Steel industry and Basic Materials sector, Usinas Siderurgicas de Minas Gerais's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Usinas Siderurgicas de Minas Gerais's Cyclically Adjusted Price-to-FCF falls into.


XMAD:XUSIO
42GF Score
Usinas Siderurgicas de Minas Gerais SA XMAD:XUSIO
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Usinas Siderurgicas de Minas Gerais 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, Usinas Siderurgicas de Minas Gerais'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)
=0.013/175.0655*175.0655
=0.013

Current CPI (Mar. 2026) = 175.0655.

Usinas Siderurgicas de Minas Gerais Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.042 108.851 0.068
201609 -0.091 109.986 -0.145
201612 -0.010 110.802 -0.016
201703 0.040 111.869 0.063
201706 -0.038 112.115 -0.059
201709 0.048 112.777 0.075
201712 0.101 114.068 0.155
201803 0.052 114.868 0.079
201806 -0.081 117.038 -0.121
201809 0.103 117.881 0.153
201812 0.004 118.340 0.006
201903 0.088 120.124 0.128
201906 -0.058 120.977 -0.084
201909 0.102 121.292 0.147
201912 0.145 123.436 0.206
202003 0.073 124.092 0.103
202006 0.014 123.557 0.020
202009 0.172 125.095 0.241
202012 0.136 129.012 0.185
202103 -0.029 131.660 -0.039
202106 0.220 133.871 0.288
202109 0.169 137.913 0.215
202112 0.153 141.992 0.189
202203 -0.025 146.537 -0.030
202206 -0.012 149.784 -0.014
202209 -0.077 147.800 -0.091
202212 -0.021 150.207 -0.024
202303 0.116 153.352 0.132
202306 -0.025 154.519 -0.028
202309 0.113 155.464 0.127
202312 0.071 157.148 0.079
202403 -0.044 159.372 -0.048
202406 0.025 161.052 0.027
202409 0.048 162.342 0.052
202412 -0.006 164.740 -0.006
202503 -0.083 168.102 -0.086
202506 0.045 169.670 0.046
202509 0.081 170.739 0.083
202512 0.123 171.765 0.125
202603 0.013 175.066 0.013

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 €0.22 mean?
Usinas Siderurgicas de Minas Gerais (XMAD:XUSIO) has a Cyclically Adjusted FCF per Share of €0.22 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 Usinas Siderurgicas de Minas Gerais and its competitors.
Is Usinas Siderurgicas de Minas Gerais' Cyclically Adjusted FCF per Share too high?
Usinas Siderurgicas de Minas Gerais' current Cyclically Adjusted FCF per Share is €0.22. Overall, Usinas Siderurgicas de Minas Gerais has a GF Score™ of 42/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Usinas Siderurgicas de Minas Gerais' Cyclically Adjusted FCF per Share compare to NUE and STLD?
Usinas Siderurgicas de Minas Gerais' Cyclically Adjusted FCF per Share of €0.22 can be compared against companies in the Steel 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 Steel company?
A good Cyclically Adjusted FCF per Share depends on the Steel 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 Usinas Siderurgicas de Minas Gerais and its competitors. Usinas Siderurgicas de Minas Gerais's current Cyclically Adjusted FCF per Share is €0.22. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Usinas Siderurgicas de Minas Gerais stock overvalued right now?
Based on GuruFocus' analysis, Usinas Siderurgicas de Minas Gerais (XMAD:XUSIO) is currently considered Modestly Overvalued. The stock's GF Value™ is €0.94, compared to a current price of €1.18 — trading 25.5% above its estimated fair value. The current Cyclically Adjusted FCF per Share is €0.22. Usinas Siderurgicas de Minas Gerais' overall GF Score™ is 42/100 with 5 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 Usinas Siderurgicas de Minas Gerais (XMAD:XUSIO), the current Cyclically Adjusted FCF per Share is €0.22 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.

Is Usinas Siderurgicas de Minas Gerais (XMAD:XUSIO) Overvalued in 2026?

Based on GuruFocus' analysis, Usinas Siderurgicas de Minas Gerais stock appears to be overvalued. The current stock price of €1.18 is trading 25.5% above its estimated GF Value™ of €0.94. GuruFocus considers Usinas Siderurgicas de Minas Gerais to be Modestly Overvalued.

Key valuation signals for XMAD:XUSIO:

  • Cyclically Adjusted FCF per Share: €0.22
  • GF Value™: €0.94 vs. price of €1.18 (25.5% above fair value)
  • GF Score™: 42/100 with 5 warning signs

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


Usinas Siderurgicas de Minas Gerais Business Description

Address Av. do Contorno, 6594, 11th Floor Funcionarios, Belo Horizonte, MG, BRA, 30110-044
Usinas Siderurgicas de Minas Gerais SA is a Brazil-based company engaged in producing and distributing flat steel products. The company's product portfolio comprises ordinary heavy plates, Sincron series premium heavy plates, hot strips, cold-rolled, and galvanized products. These products are used in automotive, civil construction, railway, electric, white goods, offshore platforms, and agricultural and construction machinery. The Brazilian domestic market represents the majority of the company's sales, while the United States, Argentina, and Turkey are the export destination markets for the company.
42GF Score

Get the complete analysis for XMAD:XUSIO

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

€1.18
Price
€0.94
GF Value