Mayer Steel Pipe (TPE:2020) Cyclically Adjusted FCF per Share: NT$1.28 (As of Dec. 2025)


TPE:2020 Mayer Steel Pipe Corp TPE:2020
75 GF Score
Price NT$21.45
GF Value NT$20.88
Valuation Fairly Valued
! 5 Warning Signs
View Full Analysis

What is Mayer Steel Pipe Cyclically Adjusted FCF per Share?

Mayer Steel Pipe TPE:2020 75 Cyclically Adjusted FCF per Share is NT$1.28 as of Dec. 2025. GuruFocus rates TPE:2020 with a GF Score™ of 75/100 and a GF Value™ of NT$20.88 (Fairly Valued). The stock has 5 warning signs 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.

Mayer Steel Pipe's adjusted free cash flow per share for the three months ended in Dec. 2025 was NT$1.180. 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$1.28 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Mayer Steel Pipe's average Cyclically Adjusted FCF Growth Rate was -12.30% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 0.30% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 2.50% 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 Mayer Steel Pipe was 11.60% per year. The lowest was -7.00% per year. And the median was 2.60% per year.

As of today (2026-07-12), Mayer Steel Pipe's current stock price is NT$21.45. Mayer Steel Pipe's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was NT$1.28. Mayer Steel Pipe's Cyclically Adjusted Price-to-FCF of today is 16.76.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Mayer Steel Pipe was 28.76. The lowest was 7.54. And the median was 17.24.


Mayer Steel Pipe  (TPE:2020) 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.

Mayer Steel Pipe's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=21.45/1.28
=16.76

* 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 Mayer Steel Pipe was 28.76. The lowest was 7.54. And the median was 17.24.


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.


Mayer Steel Pipe Cyclically Adjusted FCF per Share Related Terms


Mayer Steel Pipe Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Mayer Steel Pipe'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.

Mayer Steel Pipe Cyclically Adjusted FCF per Share Chart

Mayer Steel Pipe 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 1.05 1.27 1.58 1.46 1.28

Mayer Steel Pipe 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 1.46 1.56 1.03 1.21 1.28

TPE:2020 vs NUE, STLD, RS: Cyclically Adjusted FCF per Share Comparison

For the Steel subindustry, Mayer Steel Pipe'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.


Mayer Steel Pipe Cyclically Adjusted Price-to-FCF vs Steel Industry

For the Steel industry and Basic Materials sector, Mayer Steel Pipe's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Mayer Steel Pipe's Cyclically Adjusted Price-to-FCF falls into.


TPE:2020
75GF Score
Mayer Steel Pipe Corp TPE:2020
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Mayer Steel Pipe 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, Mayer Steel Pipe'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)
=1.18/324.0540*324.0540
=1.180

Current CPI (Dec. 2025) = 324.0540.

Mayer Steel Pipe Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 0.300 238.132 0.408
201606 0.333 241.018 0.448
201609 0.612 241.428 0.821
201612 0.371 241.432 0.498
201703 -0.503 243.801 -0.669
201706 0.797 244.955 1.054
201709 -0.299 246.819 -0.393
201712 0.639 246.524 0.840
201803 -0.276 249.554 -0.358
201806 -0.279 251.989 -0.359
201809 1.434 252.439 1.841
201812 0.319 251.233 0.411
201903 -0.117 254.202 -0.149
201906 1.302 256.143 1.647
201909 -0.240 256.759 -0.303
201912 0.510 256.974 0.643
202003 -0.980 258.115 -1.230
202006 0.297 257.797 0.373
202009 -0.280 260.280 -0.349
202012 0.625 260.474 0.778
202103 0.619 264.877 0.757
202106 -0.339 271.696 -0.404
202109 0.290 274.310 0.343
202112 -0.269 278.802 -0.313
202203 0.269 287.504 0.303
202206 1.373 296.311 1.502
202209 1.189 296.808 1.298
202212 1.074 296.797 1.173
202303 -0.221 301.836 -0.237
202306 2.054 305.109 2.182
202309 1.662 307.789 1.750
202312 1.231 306.746 1.300
202403 -0.674 312.332 -0.699
202406 0.132 314.175 0.136
202409 0.274 315.301 0.282
202412 -0.913 315.605 -0.937
202503 0.553 319.799 0.560
202506 -5.045 322.561 -5.068
202509 1.748 324.800 1.744
202512 1.180 324.054 1.180

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$1.28 mean?
Mayer Steel Pipe (TPE:2020) has a Cyclically Adjusted FCF per Share of NT$1.28 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 Mayer Steel Pipe and its competitors.
Is Mayer Steel Pipe's Cyclically Adjusted FCF per Share too high?
Mayer Steel Pipe's current Cyclically Adjusted FCF per Share is NT$1.28. Overall, Mayer Steel Pipe has a GF Score™ of 75/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Mayer Steel Pipe's Cyclically Adjusted FCF per Share compare to NUE and STLD?
Mayer Steel Pipe's Cyclically Adjusted FCF per Share of NT$1.28 can be compared against companies in the Steel 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 Steel company?
A good Cyclically Adjusted FCF per Share depends on the Steel 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 Mayer Steel Pipe and its competitors. Mayer Steel Pipe's current Cyclically Adjusted FCF per Share is NT$1.28. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Mayer Steel Pipe stock overvalued right now?
Based on GuruFocus' analysis, Mayer Steel Pipe (TPE:2020) is currently considered Fairly Valued. The stock's GF Value™ is NT$20.88, compared to a current price of NT$21.45 — trading 2.7% above its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$1.28. Mayer Steel Pipe's overall GF Score™ is 75/100 with 5 warning signs 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 Mayer Steel Pipe (TPE:2020), the current Cyclically Adjusted FCF per Share is NT$1.28 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 Mayer Steel Pipe (TPE:2020) Overvalued in 2026?

Based on GuruFocus' analysis, Mayer Steel Pipe stock appears to be overvalued. The current stock price of NT$21.45 is trading 2.7% above its estimated GF Value™ of NT$20.88. GuruFocus considers Mayer Steel Pipe to be Fairly Valued.

Key valuation signals for TPE:2020:

  • Cyclically Adjusted FCF per Share: NT$1.28
  • GF Value™: NT$20.88 vs. price of NT$21.45 (2.7% above fair value)
  • GF Score™: 75/100 with 5 warning signs

No single metric tells the full story. See the TPE:2020 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Mayer Steel Pipe Business Description

Address No. 2-1, Section 3, Minquan East Road, 12th Floor, Zhongshan District, Taipei, TWN, 10477
Mayer Steel Pipe Corp operates as a steel pipe manufacturer in Taiwan. The primary business of the company and its entities is engaged in the production and sales of black steel pipes, galvanized steel pipes and stainless-steel coils for pipes. The company's reportable segments are the Steel Segment, Real Estate Investment Segment, Investment Segment, and Hotel Services Segment. The majority of revenue is derived from the Steel department, which focuses on the production and sales of black steel pipes, zinc-coated steel pipes, and stainless-steel coils for Pipes. Geographically it generates maximum revenue from Taiwan and the rest from Vietnam, Thailand, and other regions.
75GF Score

Get the complete analysis for TPE:2020

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

NT$21.45
Price
NT$20.88
GF Value