Aurubis AG (XSWX:NDA) Cyclically Adjusted FCF per Share: CHF1.56 (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.

XSWX:NDA Aurubis AG XSWX:NDA
74 GF Score
Price CHF163.90
GF Value CHF96.47
Valuation Significantly Overvalued
! 4 Warning Signs
View Full Analysis

What is Aurubis AG Cyclically Adjusted FCF per Share?

Aurubis AG XSWX:NDA 74 Cyclically Adjusted FCF per Share is CHF1.56 as of Jun. 2026. GuruFocus rates XSWX:NDA with a GF Score™ of 74/100 and a GF Value™ of CHF96.47 (Significantly Overvalued). The stock has 4 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.

Aurubis AG's adjusted free cash flow per share for the three months ended in Jun. 2026 was CHF-6.369. 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 CHF1.56 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Aurubis AG's average Cyclically Adjusted FCF Growth Rate was -14.50% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -15.10% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -7.40% 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 Aurubis AG was 10.70% per year. The lowest was -15.10% per year. And the median was -2.80% per year.

As of today (2026-08-12), Aurubis AG's current stock price is CHF163.90. Aurubis AG's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was CHF1.56. Aurubis AG's Cyclically Adjusted Price-to-FCF of today is 105.06.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Aurubis AG was 110.06. The lowest was 10.47. And the median was 20.45.


Aurubis AG  (XSWX:NDA) 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.

Aurubis AG's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=163.90/1.56
=105.06

* 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 Aurubis AG was 110.06. The lowest was 10.47. And the median was 20.45.


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.


Aurubis AG Cyclically Adjusted FCF per Share Related Terms


Aurubis AG Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Aurubis 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.

Aurubis AG Cyclically Adjusted FCF per Share Chart

Aurubis AG Annual Data
Trend Sep16 Sep17 Sep18 Sep19 Sep20 Sep21 Sep22 Sep23 Sep24 Sep25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 0.00 0.00 0.00

Aurubis AG 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 0.00 0.00 0.00 2.66 1.56

XSWX:NDA vs CRS, ATI, MLI: Cyclically Adjusted FCF per Share Comparison

For the Metal Fabrication subindustry, Aurubis 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.


Aurubis AG Cyclically Adjusted Price-to-FCF vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, Aurubis AG's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


XSWX:NDA
74GF Score
Aurubis AG XSWX:NDA
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Aurubis 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, Aurubis AG'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)
=-6.369/131.3638*131.3638
=-6.369

Current CPI (Jun. 2026) = 131.3638.

Aurubis AG Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 3.839 101.017 4.992
201612 -2.880 101.217 -3.738
201703 1.207 101.417 1.563
201706 3.582 102.117 4.608
201709 6.441 102.717 8.237
201712 -7.221 102.617 -9.244
201803 -0.546 102.917 -0.697
201806 2.481 104.017 3.133
201809 5.914 104.718 7.419
201812 -9.072 104.217 -11.435
201903 -1.726 104.217 -2.176
201906 1.084 105.718 1.347
201909 10.439 106.018 12.935
201912 -3.758 105.818 -4.665
202003 0.164 105.718 0.204
202006 3.709 106.618 4.570
202009 5.414 105.818 6.721
202012 -7.633 105.518 -9.503
202103 8.960 107.518 10.947
202106 3.841 108.486 4.651
202109 8.993 109.435 10.795
202112 -3.313 110.384 -3.943
202203 1.873 113.968 2.159
202206 -3.427 115.760 -3.889
202209 3.376 118.818 3.732
202212 -3.017 119.345 -3.321
202303 -0.518 122.402 -0.556
202306 -3.071 123.140 -3.276
202309 5.338 124.195 5.646
202312 -7.634 123.773 -8.102
202403 1.039 125.038 1.092
202406 -4.164 125.882 -4.345
202409 4.006 126.198 4.170
202412 0.813 127.041 0.841
202503 -4.000 127.779 -4.112
202506 -1.159 128.412 -1.186
202509 2.525 129.255 2.566
202512 -2.453 129.361 -2.491
202603 0.959 131.258 0.960
202606 -6.369 131.364 -6.369

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 CHF1.56 mean?
Aurubis AG (XSWX:NDA) has a Cyclically Adjusted FCF per Share of CHF1.56 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 Aurubis AG and its competitors.
Is Aurubis AG's Cyclically Adjusted FCF per Share too high?
Aurubis AG's current Cyclically Adjusted FCF per Share is CHF1.56. Overall, Aurubis AG has a GF Score™ of 74/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Aurubis AG's Cyclically Adjusted FCF per Share compare to CRS and ATI?
Aurubis AG's Cyclically Adjusted FCF per Share of CHF1.56 can be compared against companies in the Industrial 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 an Industrial Products company?
A good Cyclically Adjusted FCF per Share depends on the Industrial 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 Aurubis AG and its competitors. Aurubis AG's current Cyclically Adjusted FCF per Share is CHF1.56. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Aurubis AG stock overvalued right now?
Based on GuruFocus' analysis, Aurubis AG (XSWX:NDA) is currently considered Significantly Overvalued. The stock's GF Value™ is CHF96.47, compared to a current price of CHF163.90 — trading 69.9% above its estimated fair value. The current Cyclically Adjusted FCF per Share is CHF1.56. Aurubis AG's overall GF Score™ is 74/100 with 4 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 Aurubis AG (XSWX:NDA), the current Cyclically Adjusted FCF per Share is CHF1.56 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 Aurubis AG (XSWX:NDA) Overvalued in 2026?

Based on GuruFocus' analysis, Aurubis AG stock appears to be overvalued. The current stock price of CHF163.90 is trading 69.9% above its estimated GF Value™ of CHF96.47. GuruFocus considers Aurubis AG to be Significantly Overvalued.

Key valuation signals for XSWX:NDA:

  • Cyclically Adjusted FCF per Share: CHF1.56
  • GF Value™: CHF96.47 vs. price of CHF163.90 (69.9% above fair value)
  • GF Score™: 74/100 with 4 warning signs

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


Aurubis AG Business Description

Address Hovestrasse 50, Hamburg, BY, DEU, 20539
Aurubis AG produces copper, using raw materials which include copper concentrates and recycling materials. The company also produces precious metals such as gold and silver and a range of other products, including sulfuric acid and iron silicate, as byproducts of copper production. Revenue is predominantly generated through the sale of continuous cast wire rods, copper cathodes, precious metals, and continuous cast shapes, used in the manufacture of cables and wires, which are used in electrical applications. It has two segments, Multimetal Recycling and Custom Smelting & Products, which is the key revenue-generating segment. The company is based in Germany and has production sites across Europe and the United States.
74GF Score

Get the complete analysis for XSWX:NDA

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

CHF163.90
Price
CHF96.47
GF Value