Embotelladora Andina (XSGO:ANDINA-B) Cyclically Adjusted FCF per Share: CLP257.16 (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.

XSGO:ANDINA-B Embotelladora Andina SA XSGO:ANDINA-B
93 GF Score
Price CLP4,699.90
GF Value CLP3,799.76
Valuation Modestly Overvalued
! 3 Warning Signs
View Full Analysis

What is Embotelladora Andina Cyclically Adjusted FCF per Share?

Embotelladora Andina XSGO:ANDINA-B 93 Cyclically Adjusted FCF per Share is CLP257.16 as of Jun. 2026. GuruFocus rates XSGO:ANDINA-B with a GF Score™ of 93/100 and a GF Value™ of CLP3,799.76 (Modestly Overvalued). The stock has 3 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.

Embotelladora Andina's adjusted free cash flow per share for the three months ended in Jun. 2026 was CLP108.117. 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 CLP257.16 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Embotelladora Andina's average Cyclically Adjusted FCF Growth Rate was 10.10% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 5.30% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 15.70% per year. During the past 10 years, the average Cyclically Adjusted FCF Growth Rate was 15.40% 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 Embotelladora Andina was 43.20% per year. The lowest was -23.60% per year. And the median was 2.80% per year.

As of today (2026-08-14), Embotelladora Andina's current stock price is CLP4699.90. Embotelladora Andina's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was CLP257.16. Embotelladora Andina's Cyclically Adjusted Price-to-FCF of today is 18.28.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Embotelladora Andina was 55.35. The lowest was 9.14. And the median was 19.02.


Embotelladora Andina  (XSGO:ANDINA-B) 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.

Embotelladora Andina's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=4699.90/257.16
=18.28

* 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 Embotelladora Andina was 55.35. The lowest was 9.14. And the median was 19.02.


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.


Embotelladora Andina Cyclically Adjusted FCF per Share Related Terms


Embotelladora Andina Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Embotelladora Andina'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.

Embotelladora Andina Cyclically Adjusted FCF per Share Chart

Embotelladora Andina 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 147.14 200.93 232.01 231.84 216.72

Embotelladora Andina 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 225.43 211.99 216.72 219.05 257.16

XSGO:ANDINA-B vs KO, PEP, MNST: Cyclically Adjusted FCF per Share Comparison

For the Beverages - Non-Alcoholic subindustry, Embotelladora Andina'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.


Embotelladora Andina Cyclically Adjusted Price-to-FCF vs Beverages - Non-Alcoholic Industry

For the Beverages - Non-Alcoholic industry and Consumer Defensive sector, Embotelladora Andina's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


XSGO:ANDINA-B
93GF Score
Embotelladora Andina SA XSGO:ANDINA-B
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Embotelladora Andina 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, Embotelladora Andina'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)
=108.117/162.5100*162.5100
=108.117

Current CPI (Jun. 2026) = 162.5100.

Embotelladora Andina Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 -1.991 104.521 -3.096
201612 86.943 104.532 135.166
201703 20.123 105.752 30.923
201706 -8.685 105.730 -13.349
201709 12.665 106.035 19.410
201712 47.305 106.907 71.909
201803 2.406 107.670 3.631
201806 30.586 108.421 45.845
201809 -9.999 109.369 -14.857
201812 98.319 109.653 145.713
201903 12.403 110.339 18.267
201906 20.308 111.352 29.638
201909 27.052 111.821 39.315
201912 90.936 112.943 130.845
202003 19.347 114.468 27.467
202006 25.192 114.283 35.823
202009 46.480 115.275 65.526
202012 105.971 116.299 148.078
202103 11.575 117.770 15.972
202106 61.019 118.630 83.589
202109 36.127 121.431 48.349
202112 56.329 124.634 73.447
202203 58.733 128.850 74.076
202206 33.985 133.448 41.386
202209 18.625 138.101 21.917
202212 108.668 140.574 125.625
202303 19.677 143.145 22.339
202306 -10.745 143.538 -12.165
202309 39.529 145.172 44.250
202312 134.049 146.109 149.096
202403 10.819 148.551 11.836
202406 -11.759 149.592 -12.774
202409 9.246 151.212 9.937
202412 61.230 152.774 65.132
202503 39.439 155.783 41.142
202506 7.158 155.754 7.468
202509 9.683 157.870 9.968
202512 136.529 158.040 140.391
202603 37.413 160.190 37.955
202606 108.117 162.510 108.117

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 CLP257.16 mean?
Embotelladora Andina (XSGO:ANDINA-B) has a Cyclically Adjusted FCF per Share of CLP257.16 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 Embotelladora Andina and its competitors.
Is Embotelladora Andina's Cyclically Adjusted FCF per Share too high?
Embotelladora Andina's current Cyclically Adjusted FCF per Share is CLP257.16. Overall, Embotelladora Andina has a GF Score™ of 93/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Embotelladora Andina's Cyclically Adjusted FCF per Share compare to KO and PEP?
Embotelladora Andina's Cyclically Adjusted FCF per Share of CLP257.16 can be compared against companies in the Beverages - Non-Alcoholic 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 Beverages - Non-Alcoholic company?
A good Cyclically Adjusted FCF per Share depends on the Beverages - Non-Alcoholic 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 Embotelladora Andina and its competitors. Embotelladora Andina's current Cyclically Adjusted FCF per Share is CLP257.16. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Embotelladora Andina stock overvalued right now?
Based on GuruFocus' analysis, Embotelladora Andina (XSGO:ANDINA-B) is currently considered Modestly Overvalued. The stock's GF Value™ is CLP3,799.76, compared to a current price of CLP4,699.90 — trading 23.7% above its estimated fair value. The current Cyclically Adjusted FCF per Share is CLP257.16. Embotelladora Andina's overall GF Score™ is 93/100 with 3 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 Embotelladora Andina (XSGO:ANDINA-B), the current Cyclically Adjusted FCF per Share is CLP257.16 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 Embotelladora Andina (XSGO:ANDINA-B) Overvalued in 2026?

Based on GuruFocus' analysis, Embotelladora Andina stock appears to be overvalued. The current stock price of CLP4,699.90 is trading 23.7% above its estimated GF Value™ of CLP3,799.76. GuruFocus considers Embotelladora Andina to be Modestly Overvalued.

Key valuation signals for XSGO:ANDINA-B:

  • Cyclically Adjusted FCF per Share: CLP257.16
  • GF Value™: CLP3,799.76 vs. price of CLP4,699.90 (23.7% above fair value)
  • GF Score™: 93/100 with 3 warning signs

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


Embotelladora Andina Business Description

Address Miraflores 9153, 7th Floor, Renca, Santiago, CHL
Embotelladora Andina SA is a bottler of Coca-Cola trademark beverages. The company produces, sells and distributes fruit juices, other fruit-flavored beverages, sport drinks, mineral and purified water in Chile, Argentina, Brazil and Paraguay under trademarks owned by The Coca-Cola Company, and flavored waters in Chile, Argentina, Brazil and Paraguay, It also produces, sells and distributes iced tea, matte beverages, seed-based beverages, energy drinks, beer, spirits, wines and other alcoholic beverages, alcoholic ready-to-drink beverages, confectionery, and ice cream and other frozen products. Its segments include Operation in Chile, Operation in Brazil, Operation in Paraguay, and Operation in Argentina with the majority of the revenue deriving from Operation in Chile.
93GF Score

Get the complete analysis for XSGO:ANDINA-B

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

CLP4,699.90
Price
CLP3,799.76
GF Value