SWRBF (Swire Pacific) Cyclically Adjusted Price-to-FCF: 4.50 (As of Aug. 24, 2026) — 39% Above Median

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.

SWRBF Swire Pacific Ltd SWRBF
71 GF Score
Price $1.57
GF Value $1.17
! 9 Warning Signs
View Full Analysis

What is Swire Pacific Cyclically Adjusted Price-to-FCF?

Swire Pacific SWRBF 71 Cyclically Adjusted Price-to-FCF is 4.50 as of Aug. 24, 2026, which is 39% above its 10-year median of 3.23. GuruFocus rates SWRBF with a GF Score™ of 71/100 and a GF Value™ of $1.17. The stock has 9 warning signs investors should review. Among 222 Conglomerates companies, Swire Pacific ranks better than 77.03% on this metric.

As of today (2026-08-24), Swire Pacific's current share price is $1.574. Swire Pacific's Cyclically Adjusted FCF per Share for the fiscal year that ended in Dec25 was $0.35. Swire Pacific's Cyclically Adjusted Price-to-FCF for today is 4.50.

The historical rank and industry rank for Swire Pacific's Cyclically Adjusted Price-to-FCF or its related term are showing as below:

SWRBF' s Cyclically Adjusted Price-to-FCF Range Over the Past 10 Years
Min: 1.45   Med: 3.23   Max: 6.94
Current: 6.94

During the past 13 years, Swire Pacific's highest Cyclically Adjusted Price-to-FCF was 6.94. The lowest was 1.45. And the median was 3.23.

SWRBF's Cyclically Adjusted Price-to-FCF is ranked better than
77.03% of 222 companies
in the Conglomerates industry
Industry Median: 17.105 vs SWRBF: 6.94

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.

Swire Pacific's adjusted free cash flow per share data of for the fiscal year that ended in Dec25 was $0.313. Add all the adjusted free cash flow per share for the past 10 years together and divide 10 will get our Cyclically Adjusted FCF per Share, which is $0.35 for the trailing ten years ended in Dec25.

Shiller PE for Stocks: The True Measure of Stock Valuation


Swire Pacific  (OTCPK:SWRBF) Cyclically Adjusted Price-to-FCF Explanation

Compared with the regular Price-to-Free-Cash-Flow, which works poorly for cyclical businesses, the Cyclically Adjusted Price-to-FCF smoothed out the fluctuations of free cash flow during business cycles. Therefore it is more accurate in reflecting the valuation of the company.

If a company has consistent business performance, the Cyclically Adjusted Price-to-FCF should give similar results to regular Price-to-Free-Cash-Flow.


Swire Pacific Cyclically Adjusted Price-to-FCF Related Terms


Swire Pacific Cyclically Adjusted Price-to-FCF Historical Data

* Premium members only.

The historical data trend for Swire Pacific's Cyclically Adjusted Price-to-FCF 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.

Swire Pacific Cyclically Adjusted Price-to-FCF Chart

Swire Pacific Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted Price-to-FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 2.05 3.16 3.22 4.00 4.13

Swire Pacific Semi-Annual Data
Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25 Jun26
Cyclically Adjusted Price-to-FCF 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 4.00 0.00 4.13 0.00

SWRBF vs MMM, HON: Cyclically Adjusted Price-to-FCF Comparison

For the Conglomerates subindustry, Swire Pacific'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.


Swire Pacific Cyclically Adjusted Price-to-FCF vs Conglomerates Industry

For the Conglomerates industry and Industrials sector, Swire Pacific's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


SWRBF
71GF Score
Swire Pacific Ltd SWRBF
Cyclically Adjusted Price-to-FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Swire Pacific Cyclically Adjusted Price-to-FCF Calculation

Like the Shiller PE Ratio, the Cyclically Adjusted Price-to-FCF takes the Free Cash Flow per Share from the past 10 years, adjusts it for inflation, and then calculates the average. This average is then used for the P/FCF calculation. Because it considers this 10-year average, it's often referred to as the CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller to measure the valuation of the overall market. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF.

Swire Pacific's Cyclically Adjusted Price-to-FCF for today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/ Cyclically Adjusted FCF per Share
=1.574/0.35
=4.50

* 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.

Swire Pacific's Cyclically Adjusted FCF per Share for the fiscal year that ended in Dec25 is calculated as:

For example, Swire Pacific's adjusted Free Cash Flow per Share data for the fiscal year that ended in Dec25 was:

Adj_FreeCashFlowPerShare=Free Cash Flow per Share/CPI of Dec25 (Change)*Current CPI (Dec25)
=0.313/120.7036*120.7036
=0.313

Current CPI (Dec25) = 120.7036.

Swire Pacific Annual Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201612 4.102 103.225 4.797
201712 4.989 104.984 5.736
201812 4.772 107.622 5.352
201912 0.514 110.700 0.560
202012 0.727 109.711 0.800
202112 0.636 112.349 0.683
202212 0.406 114.548 0.428
202312 0.560 117.296 0.576
202412 0.207 118.945 0.210
202512 0.313 120.704 0.313

Add all the adjusted free cash flow per share together and divide 10 will get our 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.

What does a Cyclically Adjusted Price-to-FCF of 4.50 mean?
Swire Pacific (SWRBF) has a Cyclically Adjusted Price-to-FCF of 4.50 as of Aug. 24, 2026. Cyclically Adjusted Price-to-FCF Ratio is the ratio of share price to a company's inflation-adjusted FCF per share over a 10-year period. View historical data on Swire Pacific and its competitors. This is 39% above median its historical median of 3.23. Over the past decade, Swire Pacific's Cyclically Adjusted Price-to-FCF has ranged from 1.45 to 6.94. According to the industry distribution chart, Swire Pacific ranks #51 out of 222 companies in the Conglomerates industry, placing it in the top 23%.
Is Swire Pacific's Cyclically Adjusted Price-to-FCF too high?
Swire Pacific's current Cyclically Adjusted Price-to-FCF of 4.50 is 39% above median its 10-year median of 3.23. Over the past 10 years, this metric has ranged from a low of 1.45 to a high of 6.94. The Conglomerates industry median Cyclically Adjusted Price-to-FCF is 17.11. Swire Pacific's value of 4.50 is 73.7% below this industry median. Based on the distribution chart, Swire Pacific ranks #51 out of 222 companies in the Conglomerates industry, which is in the top quartile — a strong position relative to peers. Overall, Swire Pacific has a GF Score™ of 71/100, reflecting its overall financial health beyond just this single metric.
How does Swire Pacific's Cyclically Adjusted Price-to-FCF compare to MMM and HON?
According to the Conglomerates industry distribution chart, Swire Pacific ranks #51 out of 222 companies for Cyclically Adjusted Price-to-FCF. This places Swire Pacific in the top 23% of its industry — outperforming the majority of peers. The industry median Cyclically Adjusted Price-to-FCF is 17.11. Swire Pacific's value of 4.50 is 73.7% below this benchmark. Historically, Swire Pacific's own Cyclically Adjusted Price-to-FCF has ranged from 1.45 to 6.94 over the past decade. While the company's 10-year median is 3.23 vs. the industry median of 17.11, Swire Pacific has consistently been below the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted Price-to-FCF for a Conglomerates company?
The median Cyclically Adjusted Price-to-FCF among Conglomerates companies is 17.11, based on 222 companies in the industry. Companies in the top quartile (top 25%) have a Cyclically Adjusted Price-to-FCF significantly above this median, while those in the bottom quartile fall well below. However, Cyclically Adjusted Price-to-FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Swire Pacific's current Cyclically Adjusted Price-to-FCF of 4.50 is 73.7% below the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted Price-to-FCF mean?
A high Cyclically Adjusted Price-to-FCF can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted Price-to-FCF Ratio is the ratio of share price to a company's inflation-adjusted FCF per share over a 10-year period. View historical data on Swire Pacific and its competitors. For the Conglomerates industry, the median Cyclically Adjusted Price-to-FCF is 17.11 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Swire Pacific's current Cyclically Adjusted Price-to-FCF is 4.50, which is 39% above median its own 10-year median of 3.23. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Swire Pacific stock overvalued right now?
Swire Pacific (SWRBF) has a current Cyclically Adjusted Price-to-FCF of 4.50. The stock's GF Value™ is $1.17, compared to a current price of $1.57 — trading 34.5% above its estimated fair value. The current Cyclically Adjusted Price-to-FCF is 4.50, which is 39% above median its 10-year median of 3.23 and 73.7% below the Conglomerates industry median of 17.11. Swire Pacific's overall GF Score™ is 71/100 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 Price-to-FCF calculated?
Cyclically Adjusted Price-to-FCF is calculated from a company's financial statements. For Swire Pacific (SWRBF), the current Cyclically Adjusted Price-to-FCF is 4.50 as of Aug. 24, 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 Swire Pacific (SWRBF) Overvalued in 2026?

Based on GuruFocus' analysis, Swire Pacific stock appears to be overvalued. The current stock price of $1.57 is trading 34.5% above its estimated GF Value™ of $1.17.

Key valuation signals for SWRBF:

  • Cyclically Adjusted Price-to-FCF: 4.50 (39% above median its 10-year median of 3.23)
  • GF Value™: $1.17 vs. price of $1.57 (34.5% above fair value)
  • GF Score™: 71/100 with 9 warning signs
  • Industry Position: 73.7% below the Conglomerates median (#51 of 222)

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


Swire Pacific Business Description

Address 88 Queensway, GPO Box 1, 33rd Floor, One Pacific Place, Hong Kong, HKG
Swire Pacific is a Hong Kong-based conglomerate with interests in property, aviation, beverage, trading, and industrials. The property division, an 82% stake in Swire Properties, contributes more than half of the group's operating profit. The beverage division is one of two Coca-Cola bottlers in mainland China and also a bottler in Hong Kong, Taiwan, Thailand, Laos, Vietnam, and Cambodia. The aviation division consists of Haeco, an aircraft engineering company, and a 45% stake in Cathay Pacific. John Swire & Sons, the parent company, holds a 64% stake in Swire Pacific but has 71% of the voting rights through a dual-class share structure.
71GF Score

Get the complete analysis for SWRBF

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

$1.57
Price
$1.17
GF Value