Kuehne + Nagel International AG (XSWX:KNIN) Cyclically Adjusted FCF per Share: CHF13.24 (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.

XSWX:KNIN Kuehne + Nagel International AG XSWX:KNIN
72 GF Score
Price CHF209.80
GF Value CHF201.99
Valuation Fairly Valued
! 7 Warning Signs
View Full Analysis

What is Kuehne + Nagel International AG Cyclically Adjusted FCF per Share?

Kuehne + Nagel International AG XSWX:KNIN +1.06% 72 Cyclically Adjusted FCF per Share is CHF13.24 as of Mar. 2026. GuruFocus rates XSWX:KNIN with a GF Score™ of 72/100 and a GF Value™ of CHF201.99 (Fairly Valued). The stock has 7 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.

Kuehne + Nagel International AG's adjusted free cash flow per share for the three months ended in Mar. 2026 was CHF2.195. 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 CHF13.24 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Kuehne + Nagel International AG's average Cyclically Adjusted FCF Growth Rate was 5.10% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 5.60% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 15.70% 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 Kuehne + Nagel International AG was 25.60% per year. The lowest was 5.60% per year. And the median was 18.50% per year.

As of today (2026-07-22), Kuehne + Nagel International AG's current stock price is CHF209.80. Kuehne + Nagel International AG's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was CHF13.24. Kuehne + Nagel International AG's Cyclically Adjusted Price-to-FCF of today is 15.85.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Kuehne + Nagel International AG was 53.70. The lowest was 11.58. And the median was 25.20.


Kuehne + Nagel International AG  (XSWX:KNIN) 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.

Kuehne + Nagel International AG's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=209.80/13.24
=15.85

* 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 Kuehne + Nagel International AG was 53.70. The lowest was 11.58. And the median was 25.20.


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.


Kuehne + Nagel International AG Cyclically Adjusted FCF per Share Related Terms


Kuehne + Nagel International AG Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Kuehne + Nagel International AG'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.

Kuehne + Nagel International AG Cyclically Adjusted FCF per Share Chart

Kuehne + Nagel International AG 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 7.65 11.00 11.83 12.35 12.97

Kuehne + Nagel International AG 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 12.60 12.82 12.85 12.97 13.24

XSWX:KNIN vs UPS, FDX, JBHT: Cyclically Adjusted FCF per Share Comparison

For the Integrated Freight & Logistics subindustry, Kuehne + Nagel International AG'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.


Kuehne + Nagel International AG Cyclically Adjusted Price-to-FCF vs Transportation Industry

For the Transportation industry and Industrials sector, Kuehne + Nagel International AG's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Kuehne + Nagel International AG's Cyclically Adjusted Price-to-FCF falls into.


XSWX:KNIN
72GF Score
Kuehne + Nagel International AG XSWX:KNIN
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Kuehne + Nagel International AG 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, Kuehne + Nagel International AG'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)
=2.195/108.0600*108.0600
=2.195

Current CPI (Mar. 2026) = 108.0600.

Kuehne + Nagel International AG Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 1.020 100.088 1.101
201609 2.297 99.604 2.492
201612 1.130 99.380 1.229
201703 -0.618 100.040 -0.668
201706 1.498 100.285 1.614
201709 1.948 100.254 2.100
201712 1.695 100.213 1.828
201803 -0.176 100.836 -0.189
201806 0.905 101.435 0.964
201809 1.028 101.246 1.097
201812 1.203 100.906 1.288
201903 1.417 101.571 1.508
201906 3.377 102.044 3.576
201909 2.917 101.396 3.109
201912 4.487 101.063 4.798
202003 0.458 101.048 0.490
202006 3.450 100.743 3.701
202009 4.523 100.585 4.859
202012 4.353 100.241 4.693
202103 1.549 100.800 1.661
202106 3.966 101.352 4.228
202109 5.711 101.533 6.078
202112 7.538 101.776 8.003
202203 9.505 103.205 9.952
202206 6.724 104.783 6.934
202209 8.075 104.835 8.323
202212 10.278 104.666 10.611
202303 4.186 106.245 4.258
202306 1.554 106.576 1.576
202309 2.936 106.570 2.977
202312 2.962 106.461 3.006
202403 0.438 107.355 0.441
202406 2.168 107.991 2.169
202409 3.589 107.468 3.609
202412 3.736 107.128 3.768
202503 2.753 107.722 2.762
202506 2.424 108.075 2.424
202509 3.277 107.710 3.288
202512 4.504 107.200 4.540
202603 2.195 108.060 2.195

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 CHF13.24 mean?
Kuehne + Nagel International AG (XSWX:KNIN) has a Cyclically Adjusted FCF per Share of CHF13.24 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 Kuehne + Nagel International AG and its competitors.
Is Kuehne + Nagel International AG's Cyclically Adjusted FCF per Share too high?
Kuehne + Nagel International AG's current Cyclically Adjusted FCF per Share is CHF13.24. Overall, Kuehne + Nagel International AG has a GF Score™ of 72/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Kuehne + Nagel International AG's Cyclically Adjusted FCF per Share compare to UPS and FDX?
Kuehne + Nagel International AG's Cyclically Adjusted FCF per Share of CHF13.24 can be compared against companies in the Transportation 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 Transportation company?
A good Cyclically Adjusted FCF per Share depends on the Transportation 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 Kuehne + Nagel International AG and its competitors. Kuehne + Nagel International AG's current Cyclically Adjusted FCF per Share is CHF13.24. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Kuehne + Nagel International AG stock overvalued right now?
Based on GuruFocus' analysis, Kuehne + Nagel International AG (XSWX:KNIN) is currently considered Fairly Valued. The stock's GF Value™ is CHF201.99, compared to a current price of CHF209.80 — trading 3.9% above its estimated fair value. The current Cyclically Adjusted FCF per Share is CHF13.24. Kuehne + Nagel International AG's overall GF Score™ is 72/100 with 7 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 Kuehne + Nagel International AG (XSWX:KNIN), the current Cyclically Adjusted FCF per Share is CHF13.24 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 Kuehne + Nagel International AG (XSWX:KNIN) Overvalued in 2026?

Based on GuruFocus' analysis, Kuehne + Nagel International AG stock appears to be overvalued. The current stock price of CHF209.80 is trading 3.9% above its estimated GF Value™ of CHF201.99. GuruFocus considers Kuehne + Nagel International AG to be Fairly Valued.

Key valuation signals for XSWX:KNIN:

  • Cyclically Adjusted FCF per Share: CHF13.24
  • GF Value™: CHF201.99 vs. price of CHF209.80 (3.9% above fair value)
  • GF Score™: 72/100 with 7 warning signs

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


Kuehne + Nagel International AG Business Description

Address Dorfstrasse 50, P.O. Box 67, Schindellegi, CHE, CH-8834
Kuehne+Nagel is a global transportation and logistics company founded in Switzerland in 1890. Following DSV's acquisition of DB Schenker, Kuehne+Nagel will be the second-largest seafreight forwarder globally and will hold a top-three spot in airfreight. Seafreight has traditionally accounted for the largest part of the business, contributing 40% of the group's revenue in 2024. The company aims to become a more balanced, fully integrated freight forwarder, continually improving its end-to-end offering to clients.
72GF Score

Get the complete analysis for XSWX:KNIN

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

CHF209.80
Price
CHF201.99
GF Value