MYGSF (Myer Holdings) Free Cash Flow: $169 Mil (TTM As of Jan. 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.

MYGSF Myer Holdings Ltd MYGSF
28 GF Score
Price $0.97
GF Value $2.37
! 4 Warning Signs
View Full Analysis

What is Myer Holdings Free Cash Flow?

Myer Holdings MYGSF 28 Free Cash Flow is $169 Mil as of Jan. 2026. GuruFocus rates MYGSF with a GF Score™ of 28/100 and a GF Value™ of $2.37. The stock has 4 warning signs investors should review.

Myer Holdings's total free cash flow for the months ended in Jan. 2026 was $167 Mil. Its total free cash flow for the trailing twelve months (TTM) ended in Jan. 2026 was $169 Mil.

Myer Holdings's Free Cash Flow per Share for the months ended in Jan. 2026 was $0.10. Its free cash flow per share for the trailing twelve months (TTM) ended in Jan. 2026 was $0.10.

During the past 12 months, the average Free Cash Flow per Share Growth Rate of Myer Holdings was -32.70% per year. During the past 3 years, the average Free Cash Flow per Share Growth Rate was -16.30% per year. During the past 5 years, the average Free Cash Flow per Share Growth Rate was -6.60% per year. During the past 10 years, the average Free Cash Flow per Share Growth Rate was 20.60% 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 Free Cash Flow Growth Rate using Free Cash Flow per Share data.

During the past 13 years, Myer Holdings's highest 3-Year average Free Cash Flow per Share Growth Rate was 129.50% per year. The lowest was -48.10% per year. And the median was -4.20% per year.


Myer Holdings  (OTCPK:MYGSF) Free Cash Flow Explanation

Free Cash Flow is very close to Warren Buffett's definition of Owner's Earnings, except that in Warren Buffett's Owner's Earnings, the spending for Property, Plant, and Equipment is only for maintenance (replacement), while in the Free Cash Flow calculation, the cost of new Property, Plant, and Equipment due to business expansion is also deducted. There, Free Cash Flow is more conservative than Owner's Earnings.

In Don Yacktman's calculation of forward rate of return, he uses Free Cash Flow for the calculation. Yacktman explained the forward rate of return concept in detail in his interview with GuruFocus. Yacktman defines forward rate of return as the normalized free cash flow yield plus real growth plus inflation.

This is what Yacktman said in his March 2012 interview - when the S&P 500 was at 1400:

If the business is stable, this calculation is fairly straightforward. For instance, on the S&P 500 we would normalize earnings. We would then calculate what percentage of those earnings are not reinvested in the underlying businesses and are therefore free. Historically, for the S&P 500, this has been just under 50% of earnings. Currently, we expect the S&P to earn about 70 on a normalized basis, a number which is far below reported earnings due to our adjusting for record high profit margins. $70 X ½ / 1400 gives you a normalized free cash flow yield of approximately 2.5%.

The historical real growth rate of the S&P 500 (companies) is about 1.5%. Assuming an inflation rate of 2.5%, the forward rate of return on an investment in the S&P 500 is about 6.5% today (2.5% free cash flow yield plus 1.5% real growth plus 2.5% inflation).

For the growth part of the Forward Rate of Return calculation, GuruFocus uses the 5-year average growth rate of EBITDA per share as the growth rate, and the growth rate is always capped at 20%. For the Free Cash Flow we use per share data averaged over five years. The reason we use five years is because research shows that five years is the length of the typical business cycle.

Therefore, as of Jul25, Myer Holdings's Forward Rate of Return (Yacktman) % is

Forward Rate of Return (Yacktman) % (Jul25)=Normalized Free Cash Flow/Price+5-Year EBITDA Growth Rate
=0.12/0.97+-0.2631
=-13.94 %

* 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.


Be Aware

Free Cash Flow within a report period can be affected by management's decisions of capital spending. Therefore, it is important to look at long term when it comes to Free Cash Flow.


Myer Holdings Free Cash Flow Related Terms


Myer Holdings Free Cash Flow Historical Data

* Premium members only.

The historical data trend for Myer Holdings's Free Cash Flow 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.

Myer Holdings Free Cash Flow Chart

Myer Holdings Annual Data
Trend Jul16 Jul17 Jul18 Jul19 Jul20 Jul21 Jul22 Jul23 Jul24 Jul25
Free Cash Flow
Get a 7-Day Free Trial Premium Member Only Premium Member Only 163.21 141.60 92.65 110.34 122.16

Myer Holdings Semi-Annual Data
Jul16 Jan17 Jul17 Jan18 Jul18 Jan19 Jul19 Jan20 Jul20 Jan21 Jul21 Jan22 Jul22 Jan23 Jul23 Jan24 Jul24 Jan25 Jul25 Jan26
Free Cash Flow 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 113.07 -3.34 114.70 1.83 166.71
MYGSF
28GF Score
Myer Holdings Ltd MYGSF
Free Cash Flow is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Myer Holdings Free Cash Flow Calculation

Free Cash Flow is considered one of the most important parameters to measure a company's earnings power by value investors because it is not subject to estimates of Depreciation, Depletion and Amortization (DDA). However, when we look at the Free Cash Flow, we should look from a long term perspective, because any year's Free Cash Flow can be drastically affected by the spending on Property, Plant, & Equipment (PPE) of the business in that year. Over the long term, Free Cash Flow should give pretty good picture on the real earnings power of the company.

Myer Holdings's Free Cash Flow for the fiscal year that ended in Jul. 2025 is calculated as

Free Cash Flow (A: Jul. 2025 )=Cash Flow from Operations+Capital Expenditure
=161.242+-39.085
=122

Myer Holdings's Free Cash Flow for the quarter that ended in Jan. 2026 is calculated as

Free Cash Flow (Q: Jan. 2026 )=Cash Flow from Operations+Capital Expenditure
=184.035+-17.323
=167

Free Cash Flow for the trailing twelve months (TTM) ended in Jan. 2026 adds up the semi-annually data reported by the company within the most recent 12 months, which was $169 Mil.

* 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.

Frequently Asked Questions Learn more about Free Cash Flow →
What does a Free Cash Flow of $169 Mil mean?
Myer Holdings (MYGSF) has a Free Cash Flow of $169 Mil as of Jan. 2026. Free cash flow represents the total amount of cash a company has on hand following operating and capital expenditures. View historial data for Myer Holdings and its competitors.
Is Myer Holdings' Free Cash Flow too high?
Myer Holdings' current Free Cash Flow is $169 Mil. Overall, Myer Holdings has a GF Score™ of 28/100, reflecting its overall financial health beyond just this single metric.
How does Myer Holdings' Free Cash Flow compare to DDS and M?
Myer Holdings' Free Cash Flow of $169 Mil can be compared against companies in the Retail - Cyclical industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Free Cash Flow for a Retail - Cyclical company?
A good Free Cash Flow depends on the Retail - Cyclical industry context. However, Free Cash Flow 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 Free Cash Flow mean?
A high Free Cash Flow can signal that a stock is expensive relative to its fundamentals. Free cash flow represents the total amount of cash a company has on hand following operating and capital expenditures. View historial data for Myer Holdings and its competitors. Myer Holdings's current Free Cash Flow is $169 Mil. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Myer Holdings stock overvalued right now?
Myer Holdings (MYGSF) has a current Free Cash Flow of $169 Mil. The stock's GF Value™ is $2.37, compared to a current price of $0.97 — trading 59.1% below its estimated fair value. The current Free Cash Flow is $169 Mil. Myer Holdings' overall GF Score™ is 28/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Free Cash Flow calculated?
Free Cash Flow is calculated from a company's financial statements. For Myer Holdings (MYGSF), the current Free Cash Flow is $169 Mil as of Jan. 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 Myer Holdings (MYGSF) Overvalued in 2026?

Based on GuruFocus' analysis, Myer Holdings stock appears to be undervalued. The current stock price of $0.97 is trading 59.1% below its estimated GF Value™ of $2.37.

Key valuation signals for MYGSF:

  • Free Cash Flow: $169 Mil
  • GF Value™: $2.37 vs. price of $0.97 (59.1% below fair value)
  • GF Score™: 28/100 with 4 warning signs

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


Myer Holdings Business Description

Other Exchanges 30M:GermanyMYR:Australia
Address 1000 La Trobe Street, Level 7, Docklands, Melbourne, VIC, AUS, 3008
Myer is one of Australia's largest fashion and beauty retailers, with some 60 department stores stores and over 700 stores across its five apparel chains: Dotti, Jacquie E, Jay Jays, Just Jeans, and Portmans. Stores are generally located in areas of high foot traffic in major metropolitan shopping centers. Competitive advantages include a well-established brand and scale benefits from a relatively large revenue base. The Myer brand is iconic among Australian domestic consumers, with its loyalty program boasting over 4 million active members.
28GF Score

Get the complete analysis for MYGSF

Free Cash Flow is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$0.97
Price
$2.37
GF Value