GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » Marisa Lojas SA (BSP:AMAR3) » Definitions » Cyclically Adjusted FCF per Share

Marisa Lojas (BSP:AMAR3) Cyclically Adjusted FCF per Share : R$4.01 (As of Dec. 2023)


View and export this data going back to 2010. Start your Free Trial

What is Marisa Lojas 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.

Marisa Lojas's adjusted free cash flow per share for the three months ended in Dec. 2023 was R$0.291. 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 R$4.01 for the trailing ten years ended in Dec. 2023.

During the past 12 months, Marisa Lojas's average Cyclically Adjusted FCF Growth Rate was 5.20% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 15.50% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 11.10% 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 Marisa Lojas was 15.50% per year. The lowest was -0.30% per year. And the median was 9.35% per year.

As of today (2024-06-06), Marisa Lojas's current stock price is R$1.68. Marisa Lojas's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2023 was R$4.01. Marisa Lojas's Cyclically Adjusted Price-to-FCF of today is 0.42.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Marisa Lojas was 28.18. The lowest was 0.37. And the median was 10.23.


Marisa Lojas Cyclically Adjusted FCF per Share Historical Data

The historical data trend for Marisa Lojas'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.

Marisa Lojas Cyclically Adjusted FCF per Share Chart

Marisa Lojas 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 2.48 2.60 2.77 3.81 4.01

Marisa Lojas 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 3.81 4.74 4.63 4.46 4.01

Competitive Comparison of Marisa Lojas's Cyclically Adjusted FCF per Share

For the Apparel Retail subindustry, Marisa Lojas'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.


Marisa Lojas's Cyclically Adjusted Price-to-FCF Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Marisa Lojas's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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



Marisa Lojas 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, Marisa Lojas'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)
=0.291/157.1481*157.1481
=0.291

Current CPI (Dec. 2023) = 157.1481.

Marisa Lojas Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201403 -5.408 90.447 -9.396
201406 -0.454 91.838 -0.777
201409 3.018 92.602 5.122
201412 4.898 94.194 8.172
201503 -2.742 97.799 -4.406
201506 2.366 100.006 3.718
201509 2.842 101.392 4.405
201512 4.684 104.247 7.061
201603 -1.508 106.979 -2.215
201606 2.083 108.851 3.007
201609 0.802 109.986 1.146
201612 3.602 110.802 5.109
201703 1.138 111.869 1.599
201706 -3.014 112.115 -4.225
201709 0.653 112.777 0.910
201712 -0.256 114.068 -0.353
201803 1.090 114.868 1.491
201806 -1.942 117.038 -2.608
201809 -0.231 117.881 -0.308
201812 2.322 118.340 3.083
201903 -0.730 120.124 -0.955
201906 0.379 120.977 0.492
201909 -0.206 121.292 -0.267
201912 2.120 123.436 2.699
202003 -2.426 124.092 -3.072
202006 -1.070 123.557 -1.361
202009 1.347 125.095 1.692
202012 4.842 129.012 5.898
202103 -4.064 131.660 -4.851
202106 1.898 133.871 2.228
202109 0.897 137.913 1.022
202112 3.431 141.992 3.797
202203 -1.903 146.537 -2.041
202206 2.865 149.784 3.006
202209 1.101 147.800 1.171
202212 5.760 150.207 6.026
202303 1.003 153.352 1.028
202306 2.050 154.519 2.085
202309 0.706 155.464 0.714
202312 0.291 157.148 0.291

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


Marisa Lojas  (BSP:AMAR3) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=1.68/4.01
=0.42

* 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 Marisa Lojas was 28.18. The lowest was 0.37. And the median was 10.23.


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.


Marisa Lojas Cyclically Adjusted FCF per Share Related Terms

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


Marisa Lojas (BSP:AMAR3) Business Description

Traded in Other Exchanges
N/A
Address
Rua James Holland, 422, Barra Funda, Sao Paulo, SP, BRA, 1138050
Marisa Lojas SA is a retail stores operator in Brazil. Its stores offer products related to fashion, underwear, footwear, and accessories for women, men, and children. Its products also include beds, tablecloths, children's bathrobes and towels for home use. The company's income derives from three operating segments. The retail segment, which is the key revenue generator, includes the sale of clothing items, perfumes, beauty products, and watches, in physical stores and e-commerce. The credit card transactions segment is managed by the subsidiary and offered to the company's clients for the credit purchase of products, insurance, and payment of bills. The consumer credit segment offers personal loans to the company's consumers.

Marisa Lojas (BSP:AMAR3) Headlines

No Headlines