GURUFOCUS.COM » STOCK LIST » Communication Services » Interactive Media » Kakao Corp (XKRX:035720) » Definitions » Cyclically Adjusted FCF per Share

Kakao (XKRX:035720) Cyclically Adjusted FCF per Share : ₩1,035.24 (As of Dec. 2023)


View and export this data going back to 1999. Start your Free Trial

What is Kakao Cyclically Adjusted FCF per Share?

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.

Kakao's adjusted free cash flow per share for the three months ended in Dec. 2023 was ₩600.479. 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 ₩1,035.24 for the trailing ten years ended in Dec. 2023.

During the past 12 months, Kakao's average Cyclically Adjusted FCF Growth Rate was 7.30% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 3.30% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 0.60% 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 Kakao was 6.80% per year. The lowest was -2.60% per year. And the median was 2.60% per year.

As of today (2024-04-29), Kakao's current stock price is ₩47300.00. Kakao's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2023 was ₩1,035.24. Kakao's Cyclically Adjusted Price-to-FCF of today is 45.69.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Kakao was 174.86. The lowest was 18.00. And the median was 49.14.


Kakao Cyclically Adjusted FCF per Share Historical Data

The historical data trend for Kakao'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.

* Premium members only.

Kakao Cyclically Adjusted FCF per Share Chart

Kakao Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 1,043.20 938.21 1,045.87 964.38 1,035.24

Kakao Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 964.38 937.82 906.28 953.16 1,035.24

Competitive Comparison of Kakao's Cyclically Adjusted FCF per Share

For the Internet Content & Information subindustry, Kakao'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.


Kakao's Cyclically Adjusted Price-to-FCF Distribution in the Interactive Media Industry

For the Interactive Media industry and Communication Services sector, Kakao's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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



Kakao 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, Kakao's adjusted Free Cash Flow per Share data for the three months ended in Dec. 2023 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Dec. 2023 (Change)*Current CPI (Dec. 2023)
=600.479/118.8477*118.8477
=600.479

Current CPI (Dec. 2023) = 118.8477.

Kakao Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201403 127.197 99.253 152.308
201406 130.591 99.353 156.215
201409 244.637 99.608 291.890
201412 272.642 99.098 326.978
201503 685.593 99.720 817.099
201506 27.525 100.050 32.696
201509 35.458 100.110 42.095
201512 50.969 100.220 60.443
201603 232.000 100.560 274.191
201606 -37.177 100.790 -43.838
201609 116.774 101.460 136.786
201612 322.924 101.560 377.893
201703 199.919 102.850 231.015
201706 130.635 102.610 151.308
201709 182.741 103.490 209.859
201712 249.892 102.990 288.369
201803 304.123 104.100 347.208
201806 -69.503 104.130 -79.327
201809 187.711 105.650 211.160
201812 454.963 104.350 518.173
201903 211.821 104.490 240.927
201906 273.850 104.880 310.321
201909 510.187 105.200 576.374
201912 447.484 105.120 505.921
202003 387.462 105.540 436.318
202006 21.223 104.870 24.052
202009 130.491 106.200 146.032
202012 94.226 105.765 105.881
202103 68.581 107.357 75.921
202106 385.973 107.579 426.405
202109 398.014 108.759 434.934
202112 992.886 109.676 1,075.913
202203 -105.657 111.806 -112.312
202206 -419.080 114.083 -436.584
202209 567.047 114.831 586.880
202212 39.058 115.200 40.295
202303 264.282 116.550 269.493
202306 -107.508 117.140 -109.075
202309 653.141 119.111 651.696
202312 600.479 118.848 600.479

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


Kakao  (XKRX:035720) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=47300.00/1035.24
=45.69

* 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 Kakao was 174.86. The lowest was 18.00. And the median was 49.14.


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.


Kakao Cyclically Adjusted FCF per Share Related Terms

Thank you for viewing the detailed overview of Kakao's Cyclically Adjusted FCF per Share provided by GuruFocus.com. Please click on the following links to see related term pages.


Kakao (XKRX:035720) Business Description

Traded in Other Exchanges
N/A
Address
242, Cheomdan-ro, Jeju-si, Jeju, KOR
Kakao operates the largest mobile messaging app in South Korea, Kakao Talk. The company aims to help its users connect with everything and has been expanding its content and services through self-development and mergers and acquisitions. Kakao merged with the second- largest Internet search portal, Daum, in 2014, and it acquired leading music streaming service provider Loen Entertainment in 2016.

Kakao (XKRX:035720) Headlines

No Headlines