Opnet Technologies Co (ROCO:8034) Cyclically Adjusted FCF per Share: NT$1.12 (As of Dec. 2025)

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.

ROCO:8034 Opnet Technologies Co Ltd ROCO:8034
88 GF Score
Price NT$19.80
GF Value NT$21.31
Valuation Fairly Valued
! 1 Warning Sign
View Full Analysis

What is Opnet Technologies Co Cyclically Adjusted FCF per Share?

Opnet Technologies Co ROCO:8034 88 Cyclically Adjusted FCF per Share is NT$1.12 as of Dec. 2025. GuruFocus rates ROCO:8034 with a GF Score™ of 88/100 and a GF Value™ of NT$21.31 (Fairly Valued). The stock has 1 warning sign investors should review.

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.

Opnet Technologies Co's adjusted free cash flow per share for the three months ended in Dec. 2025 was NT$0.359. 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 NT$1.12 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Opnet Technologies Co's average Cyclically Adjusted FCF Growth Rate was 180.00% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 48.80% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 61.80% 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 Opnet Technologies Co was 100.00% per year. The lowest was 30.70% per year. And the median was 48.80% per year.

As of today (2026-07-26), Opnet Technologies Co's current stock price is NT$19.80. Opnet Technologies Co's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was NT$1.12. Opnet Technologies Co's Cyclically Adjusted Price-to-FCF of today is 17.68.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Opnet Technologies Co was 471.11. The lowest was 17.10. And the median was 87.16.


Opnet Technologies Co  (ROCO:8034) 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.

Opnet Technologies Co's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=19.80/1.12
=17.68

* 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 Opnet Technologies Co was 471.11. The lowest was 17.10. And the median was 87.16.


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.


Opnet Technologies Co Cyclically Adjusted FCF per Share Related Terms


Opnet Technologies Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Opnet Technologies 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.

Opnet Technologies Co Cyclically Adjusted FCF per Share Chart

Opnet Technologies Co Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.05 0.34 0.29 0.40 1.12

Opnet Technologies Co Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25
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 0.40 0.63 0.82 1.07 1.12

ROCO:8034 vs CSCO, CIEN, MSI: Cyclically Adjusted FCF per Share Comparison

For the Communication Equipment subindustry, Opnet Technologies 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.


Opnet Technologies Co Cyclically Adjusted Price-to-FCF vs Hardware Industry

For the Hardware industry and Technology sector, Opnet Technologies Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ROCO:8034
88GF Score
Opnet Technologies Co Ltd ROCO:8034
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Opnet Technologies 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, Opnet Technologies Co's adjusted Free Cash Flow per Share data for the three months ended in Dec. 2025 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Dec. 2025 (Change)*Current CPI (Dec. 2025)
=0.359/324.0540*324.0540
=0.359

Current CPI (Dec. 2025) = 324.0540.

Opnet Technologies Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 -0.014 238.132 -0.019
201606 -0.130 241.018 -0.175
201609 -0.316 241.428 -0.424
201612 -0.564 241.432 -0.757
201703 0.273 243.801 0.363
201706 -0.207 244.955 -0.274
201709 -1.216 246.819 -1.597
201712 -0.568 246.524 -0.747
201803 1.420 249.554 1.844
201806 -0.490 251.989 -0.630
201809 0.313 252.439 0.402
201812 -0.688 251.233 -0.887
201903 0.804 254.202 1.025
201906 0.385 256.143 0.487
201909 -0.641 256.759 -0.809
201912 0.097 256.974 0.122
202003 2.986 258.115 3.749
202006 -0.718 257.797 -0.903
202009 -0.592 260.280 -0.737
202012 -0.035 260.474 -0.044
202103 0.773 264.877 0.946
202106 0.334 271.696 0.398
202109 -0.793 274.310 -0.937
202112 0.676 278.802 0.786
202203 2.466 287.504 2.779
202206 -0.785 296.311 -0.858
202209 -1.000 296.808 -1.092
202212 2.041 296.797 2.228
202303 -0.153 301.836 -0.164
202306 -1.382 305.109 -1.468
202309 -1.194 307.789 -1.257
202312 2.239 306.746 2.365
202403 2.050 312.332 2.127
202406 -2.893 314.175 -2.984
202409 -1.192 315.301 -1.225
202412 3.416 315.605 3.507
202503 2.066 319.799 2.093
202506 1.777 322.561 1.785
202509 1.785 324.800 1.781
202512 0.359 324.054 0.359

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

What does a Cyclically Adjusted FCF per Share of NT$1.12 mean?
Opnet Technologies Co (ROCO:8034) has a Cyclically Adjusted FCF per Share of NT$1.12 as of Dec. 2025. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Opnet Technologies Co and its competitors.
Is Opnet Technologies Co's Cyclically Adjusted FCF per Share too high?
Opnet Technologies Co's current Cyclically Adjusted FCF per Share is NT$1.12. Overall, Opnet Technologies Co has a GF Score™ of 88/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Opnet Technologies Co's Cyclically Adjusted FCF per Share compare to CSCO and CIEN?
Opnet Technologies Co's Cyclically Adjusted FCF per Share of NT$1.12 can be compared against companies in the Hardware industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted FCF per Share for a Hardware company?
A good Cyclically Adjusted FCF per Share depends on the Hardware industry context. However, Cyclically Adjusted FCF per Share 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 Cyclically Adjusted FCF per Share mean?
A high Cyclically Adjusted FCF per Share can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Opnet Technologies Co and its competitors. Opnet Technologies Co's current Cyclically Adjusted FCF per Share is NT$1.12. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Opnet Technologies Co stock overvalued right now?
Based on GuruFocus' analysis, Opnet Technologies Co (ROCO:8034) is currently considered Fairly Valued. The stock's GF Value™ is NT$21.31, compared to a current price of NT$19.80 — trading 7.1% below its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$1.12. Opnet Technologies Co's overall GF Score™ is 88/100 with 1 warning sign to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For Opnet Technologies Co (ROCO:8034), the current Cyclically Adjusted FCF per Share is NT$1.12 as of Dec. 2025. 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 Opnet Technologies Co (ROCO:8034) Overvalued in 2026?

Based on GuruFocus' analysis, Opnet Technologies Co stock appears to be undervalued. The current stock price of NT$19.80 is trading 7.1% below its estimated GF Value™ of NT$21.31. GuruFocus considers Opnet Technologies Co to be Fairly Valued.

Key valuation signals for ROCO:8034:

  • Cyclically Adjusted FCF per Share: NT$1.12
  • GF Value™: NT$21.31 vs. price of NT$19.80 (7.1% below fair value)
  • GF Score™: 88/100 with 1 warning sign

No single metric tells the full story. See the ROCO:8034 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Opnet Technologies Co Business Description

Address No. 5, East 9th Road, 3rd Floor, Baoshan Township, Hsinchu County, Hsinchu, TWN, 300096
Opnet Technologies Co Ltd is engaged in the research, development, production, manufacturing, and sale of optical fiber broadband user access network systems, synchronous and asynchronous digital transmission multiplexers, digital subscriber loop systems, broadband modems, routers and access systems, broadband wireless communication equipment, digital data and voice integrated access equipment, and optical fiber communication systems. It operates through two reportable segments: Access Network and Broadband Equipment, which generate maximum revenue and produce line equipment for user terminals and telecom operators, connecting user terminal equipment to telecom operator switches or other network equipment, and the Transmission Equipment segment. It generates maximum revenue from Taiwan.
88GF Score

Get the complete analysis for ROCO:8034

Cyclically Adjusted FCF per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

NT$19.80
Price
NT$21.31
GF Value