INTZ has been successfully added to your Stock Email Alerts list.
You can manage your stock email alerts here.
INTZ has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
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.
Intrusion's adjusted free cash flow per share for the three months ended in Mar. 2024 was $-0.826. 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 $-4.71 for the trailing ten years ended in Mar. 2024.
During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -161.50% 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 Intrusion was 49.00% per year. The lowest was -161.50% per year. And the median was 5.70% per year.
As of today (2024-06-08), Intrusion's current stock price is $1.36. Intrusion's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2024 was $-4.71. Intrusion's Cyclically Adjusted Price-to-FCF of today is .
During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Intrusion was 4300.00. The lowest was 90.30. And the median was 355.56.
The historical data trend for Intrusion'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.
Intrusion Quarterly Data | ||||||||||||||||||||
Jun19 | Sep19 | Dec19 | Mar20 | Jun20 | Sep20 | Dec20 | Mar21 | Jun21 | Sep21 | Dec21 | Mar22 | Jun22 | Sep22 | Dec22 | Mar23 | Jun23 | Sep23 | Dec23 | Mar24 | |
Cyclically Adjusted FCF per Share | Get a 7-Day Free Trial | -3.85 | -4.13 | -4.32 | -4.65 | -4.71 |
For the Software - Infrastructure subindustry, Intrusion'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.
For the Software industry and Technology sector, Intrusion's Cyclically Adjusted Price-to-FCF distribution charts can be found below:
* The bar in red indicates where Intrusion's Cyclically Adjusted Price-to-FCF falls into.
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, Intrusion's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2024 was:
Adj_FreeCashFlowPerShare | = | Free Cash Flow per Share | / | CPI of Mar. 2024 (Change) | * | Current CPI (Mar. 2024) |
= | -0.826 | / | 131.7762 | * | 131.7762 | |
= | -0.826 |
Current CPI (Mar. 2024) = 131.7762.
Intrusion Quarterly Data
Free Cash Flow per Share | CPI | Adj_FreeCashFlowPerShare | |
201406 | 0.132 | 100.560 | 0.173 |
201409 | 1.601 | 100.428 | 2.101 |
201412 | -0.476 | 99.070 | -0.633 |
201503 | -0.731 | 99.621 | -0.967 |
201506 | 0.745 | 100.684 | 0.975 |
201509 | 0.252 | 100.392 | 0.331 |
201512 | -1.472 | 99.792 | -1.944 |
201603 | -1.250 | 100.470 | -1.639 |
201606 | 1.193 | 101.688 | 1.546 |
201609 | -0.898 | 101.861 | -1.162 |
201612 | -1.002 | 101.863 | -1.296 |
201703 | -0.669 | 102.862 | -0.857 |
201706 | 1.066 | 103.349 | 1.359 |
201709 | 0.007 | 104.136 | 0.009 |
201712 | -0.014 | 104.011 | -0.018 |
201803 | -0.330 | 105.290 | -0.413 |
201806 | 1.903 | 106.317 | 2.359 |
201809 | 0.607 | 106.507 | 0.751 |
201812 | 0.974 | 105.998 | 1.211 |
201903 | 0.902 | 107.251 | 1.108 |
201906 | 1.818 | 108.070 | 2.217 |
201909 | 0.862 | 108.329 | 1.049 |
201912 | 1.653 | 108.420 | 2.009 |
202003 | -0.266 | 108.902 | -0.322 |
202006 | -1.315 | 108.767 | -1.593 |
202009 | -1.981 | 109.815 | -2.377 |
202012 | -3.553 | 109.897 | -4.260 |
202103 | -4.314 | 111.754 | -5.087 |
202106 | -4.179 | 114.631 | -4.804 |
202109 | -7.199 | 115.734 | -8.197 |
202112 | -4.018 | 117.630 | -4.501 |
202203 | -3.798 | 121.301 | -4.126 |
202206 | -4.097 | 125.017 | -4.319 |
202209 | -3.097 | 125.227 | -3.259 |
202212 | -3.827 | 125.222 | -4.027 |
202303 | -2.479 | 127.348 | -2.565 |
202306 | -1.290 | 128.729 | -1.321 |
202309 | -1.585 | 129.860 | -1.608 |
202312 | -2.161 | 129.419 | -2.200 |
202403 | -0.826 | 131.776 | -0.826 |
Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.
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.
During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Intrusion was 4300.00. The lowest was 90.30. And the median was 355.56.
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.
Thank you for viewing the detailed overview of Intrusion's Cyclically Adjusted FCF per Share provided by GuruFocus.com. Please click on the following links to see related term pages.
Anthony Scott | officer: President & CEO | 25501 WEST VALLEY PARKWAY, OLATHE KS 66061 |
Raymond T Hyer | 10 percent owner | 3919 E 7TH AVENUE, TAMPA FL 33605 |
Kimberly Pinson | officer: Chief Financial Officer | C/O INTRUSION INC., 101 E. PARK BLVD., SUITE 1200, PLANO TX 75074 |
Katrinka Mccallum | director | 139 TOWNSEND ST, SAN FRANCISCO CA 94107 |
Gregory K. Wilson | director | 101 EAST PARK BLVD., SUITE 1300, PLANO TX 75074 |
Anthony J Levecchio | director | 4975 PRESTON PARK BLVD., SUITE 150, PLANO TX 75093 |
James Gero | director | C/O ORTHOFIX INTERNATIONAL, 3451 PLANO PARKWAY, LEWISVILLE TX 75056 |
T Joe Head | director, officer: Vice President, Vice Chairman | 1101 EAST ARAPAHO ROAD, RICHARDSON TX 75081 |
Ross Mandel | director, officer: Chief Strategy Officer | C/OP INTRUSION INC., 101 EAST PARK BLVD., SUITE 1200, PLANO TX 75074 |
Christopher James Duzich | officer: Chief Operating Officer | 13500 NOEL ROAD, SUITE 555, DALLAS TX 75240 |
Jamie Schnur | director | C/O LIPPERT COMPONENTS, 2703 COLLEGE AVENUE, GOSHEN IN 46526 |
Michael L Paxton | officer: Vice President & CFO | 1101 EAST ARAPAHO ROAD, RICHARDSON TX 75081 |
Dale Booth | director | |
Faust Quentin Collin | officer: Corporate Secretary | 2309 S. JOPLIN AVENUE, JOPLIN MO 64804 |
Benjamin Franklin Byrd | officer: Chief Financial Officer | 101 EAST PARK BLVD. STE 1300, PLANO TX 75074 |
From GuruFocus
By GlobeNewswire GlobeNewswire • 03-14-2022
By ACCESSWIRE ACCESSWIRE • 05-01-2023
By ACCESSWIRE ACCESSWIRE • 08-05-2022
By ACCESSWIRE ACCESSWIRE • 02-09-2023
By ACCESSWIRE • 07-17-2023
By ACCESSWIRE ACCESSWIRE • 10-24-2022
By ACCESSWIRE ACCESSWIRE • 05-01-2023
By ACCESSWIRE ACCESSWIRE • 07-26-2022
By GuruFocusNews GuruFocusNews • 02-02-2022
By GuruFocusNews GuruFocusNews • 03-10-2022