GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Manufacturing - Apparel & Accessories » adidas AG (OTCPK:ADDDF) » Definitions » Cyclically Adjusted FCF per Share

adidas AG (adidas AG) Cyclically Adjusted FCF per Share : $7.09 (As of Dec. 2023)


View and export this data going back to 1995. Start your Free Trial

What is adidas AG 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.

adidas AG's adjusted free cash flow per share for the three months ended in Dec. 2023 was $5.202. 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 $7.09 for the trailing ten years ended in Dec. 2023.

During the past 12 months, adidas AG's average Cyclically Adjusted FCF Growth Rate was 24.90% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 13.80% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 11.60% 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 adidas AG was 16.50% per year. The lowest was 7.30% per year. And the median was 14.65% per year.

As of today (2024-04-27), adidas AG's current stock price is $245.10. adidas AG's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2023 was $7.09. adidas AG's Cyclically Adjusted Price-to-FCF of today is 34.57.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of adidas AG was 86.05. The lowest was 18.00. And the median was 59.56.


adidas AG Cyclically Adjusted FCF per Share Historical Data

The historical data trend for adidas 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.

* Premium members only.

adidas AG Cyclically Adjusted FCF per Share Chart

adidas AG 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 4.71 5.35 6.45 5.55 7.09

adidas AG 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 5.55 5.73 6.19 6.59 7.09

Competitive Comparison of adidas AG's Cyclically Adjusted FCF per Share

For the Footwear & Accessories subindustry, adidas 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.


adidas AG's Cyclically Adjusted Price-to-FCF Distribution in the Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, adidas AG's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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



adidas 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, adidas AG'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)
=5.202/123.6675*123.6675
=5.202

Current CPI (Dec. 2023) = 123.6675.

adidas AG Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201403 -3.451 99.543 -4.287
201406 0.805 99.543 1.000
201409 -0.579 99.823 -0.717
201412 3.923 99.543 4.874
201503 -1.659 99.717 -2.057
201506 0.772 100.417 0.951
201509 0.923 100.417 1.137
201512 3.124 99.717 3.874
201603 -1.798 100.017 -2.223
201606 0.340 100.717 0.417
201609 1.592 101.017 1.949
201612 3.514 101.217 4.293
201703 -3.435 101.417 -4.189
201706 3.112 102.117 3.769
201709 2.195 102.717 2.643
201712 3.552 102.617 4.281
201803 -0.754 102.917 -0.906
201806 4.073 104.017 4.842
201809 3.937 104.718 4.649
201812 4.091 104.217 4.855
201903 1.774 104.217 2.105
201906 2.601 105.718 3.043
201909 2.470 106.018 2.881
201912 5.101 105.818 5.961
202003 -5.429 105.718 -6.351
202006 -0.467 106.618 -0.542
202009 -0.859 105.818 -1.004
202012 13.890 105.518 16.279
202103 0.262 107.518 0.301
202106 5.828 108.486 6.644
202109 4.008 109.435 4.529
202112 5.136 110.384 5.754
202203 -3.245 113.968 -3.521
202206 -1.277 115.760 -1.364
202209 -2.649 118.818 -2.757
202212 0.540 119.345 0.560
202303 -3.793 122.402 -3.832
202306 5.535 123.140 5.559
202309 5.933 124.195 5.908
202312 5.202 123.668 5.202

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


adidas AG  (OTCPK:ADDDF) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=245.10/7.09
=34.57

* 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 adidas AG was 86.05. The lowest was 18.00. And the median was 59.56.


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.


adidas AG Cyclically Adjusted FCF per Share Related Terms

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


adidas AG (adidas AG) Business Description

Address
Adi-Dassler-Strasse 1, Herzogenaurach, BY, DEU, 91074
Adidas designs, develops, produces, and markets athletic and leisure apparel, footwear, accessories, and sports equipment. Under its eponymous brand, it produces apparel for competitive athletics, casual activewear, and casual fashion. Adidas sells its products in more than 160 countries through nearly 2,000 owned retail stores, 15,000 mono-branded franchise stores, 150,000 wholesale doors, and owned e-commerce that is available in 65 countries. The company was founded in 1949 in Germany.

adidas AG (adidas AG) Headlines

From GuruFocus