GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Tobacco Products » Karelia Tobacco Co Inc SA (ATH:KARE) » Definitions » Cyclically Adjusted FCF per Share

Karelia Tobacco Co (ATH:KARE) Cyclically Adjusted FCF per Share : €35.78 (As of Sep. 2023)


View and export this data going back to 1976. Start your Free Trial

What is Karelia Tobacco Co 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.

Karelia Tobacco Co's adjusted free cash flow per share for the three months ended in Sep. 2023 was €16.396. 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 €35.78 for the trailing ten years ended in Sep. 2023.

During the past 12 months, Karelia Tobacco Co's average Cyclically Adjusted FCF Growth Rate was 3.00% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 13.80% 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 Karelia Tobacco Co was 13.80% per year. The lowest was 13.80% per year. And the median was 13.80% per year.

As of today (2024-05-24), Karelia Tobacco Co's current stock price is €332.00. Karelia Tobacco Co's Cyclically Adjusted FCF per Share for the quarter that ended in Sep. 2023 was €35.78. Karelia Tobacco Co's Cyclically Adjusted Price-to-FCF of today is 9.28.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Karelia Tobacco Co was 13.11. The lowest was 7.65. And the median was 10.05.


Karelia Tobacco Co Cyclically Adjusted FCF per Share Historical Data

The historical data trend for Karelia Tobacco Co'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.

Karelia Tobacco Co Cyclically Adjusted FCF per Share Chart

Karelia Tobacco Co Annual Data
Trend Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only - 23.99 25.90 28.71 35.33

Karelia Tobacco Co Quarterly Data
Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23
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 34.74 35.33 33.84 34.54 35.78

Competitive Comparison of Karelia Tobacco Co's Cyclically Adjusted FCF per Share

For the Tobacco subindustry, Karelia Tobacco Co'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.


Karelia Tobacco Co's Cyclically Adjusted Price-to-FCF Distribution in the Tobacco Products Industry

For the Tobacco Products industry and Consumer Defensive sector, Karelia Tobacco Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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



Karelia Tobacco Co 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, Karelia Tobacco Co's adjusted Free Cash Flow per Share data for the three months ended in Sep. 2023 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Sep. 2023 (Change)*Current CPI (Sep. 2023)
=16.396/116.2341*116.2341
=16.396

Current CPI (Sep. 2023) = 116.2341.

Karelia Tobacco Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201312 -25.807 102.937 -29.141
201403 20.752 102.748 23.476
201406 79.272 103.060 89.405
201409 10.405 102.624 11.785
201412 1.219 100.254 1.413
201503 10.021 100.549 11.584
201506 9.415 100.838 10.853
201509 7.398 100.856 8.526
201512 -16.842 100.087 -19.559
201603 17.849 99.041 20.948
201606 -65.572 100.121 -76.125
201609 49.322 99.878 57.399
201612 -23.179 100.110 -26.912
201703 34.397 100.770 39.676
201706 29.064 101.138 33.402
201709 5.043 100.882 5.810
201712 -2.747 100.762 -3.169
201803 7.256 100.534 8.389
201806 18.555 102.121 21.119
201809 5.849 101.982 6.666
201812 -0.385 101.330 -0.442
201903 9.187 101.482 10.522
201906 3.072 101.837 3.506
201909 21.536 101.906 24.564
201912 -12.427 102.120 -14.145
202003 4.436 101.479 5.081
202006 8.451 100.239 9.800
202009 2.903 99.886 3.378
202012 2.262 99.751 2.636
202103 4.591 99.817 5.346
202106 11.514 101.270 13.215
202109 15.281 102.095 17.397
202112 1.281 104.853 1.420
202203 9.954 108.651 10.649
202206 15.936 113.517 16.317
202209 26.526 114.371 26.958
202212 -3.344 112.428 -3.457
202303 3.206 113.620 3.280
202306 9.782 115.515 9.843
202309 16.396 116.234 16.396

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


Karelia Tobacco Co  (ATH:KARE) 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.

Karelia Tobacco Co's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=332.00/35.78
=9.28

* 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 Karelia Tobacco Co was 13.11. The lowest was 7.65. And the median was 10.05.


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.


Karelia Tobacco Co Cyclically Adjusted FCF per Share Related Terms

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


Karelia Tobacco Co (ATH:KARE) Business Description

Traded in Other Exchanges
N/A
Address
Athinon Street, Kalamata, GRC, 24100
Karelia Tobacco Co Inc SA is in the business of manufacture, export, and wholesale of tobacco products such as cigarettes, cigars, hand-rolling cigarettes and other duty-free tobacco products. The firm's flagship brands include George Karelias and Sons, Slims, Ome, Karelia blue and American Legend. Its geographical segment includes Greece and International. The company derives a majority of revenue from Greece segment.

Karelia Tobacco Co (ATH:KARE) Headlines

No Headlines