Micro-Star International Co (TPE:2377) Cyclically Adjusted FCF per Share: NT$7.98 (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.

TPE:2377 Micro-Star International Co Ltd TPE:2377
87 GF Score
Price NT$141.50
GF Value NT$203.52
Valuation Possible Value Trap
! 6 Warning Signs
View Full Analysis

What is Micro-Star International Co Cyclically Adjusted FCF per Share?

Micro-Star International Co TPE:2377 87 Cyclically Adjusted FCF per Share is NT$7.98 as of Dec. 2025. GuruFocus rates TPE:2377 with a GF Score™ of 87/100 and a GF Value™ of NT$203.52 (Possible Value Trap). The stock has 6 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.

Micro-Star International Co's adjusted free cash flow per share for the three months ended in Dec. 2025 was NT$0.825. 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$7.98 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Micro-Star International Co's average Cyclically Adjusted FCF Growth Rate was -7.10% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 0.80% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 11.00% 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 Micro-Star International Co was 29.00% per year. The lowest was 0.80% per year. And the median was 18.70% per year.

As of today (2026-07-20), Micro-Star International Co's current stock price is NT$141.50. Micro-Star International Co's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was NT$7.98. Micro-Star International Co's Cyclically Adjusted Price-to-FCF of today is 17.73.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Micro-Star International Co was 37.04. The lowest was 10.93. And the median was 22.90.


Micro-Star International Co  (TPE:2377) 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.

Micro-Star International Co's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=141.50/7.98
=17.73

* 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 Micro-Star International Co was 37.04. The lowest was 10.93. And the median was 22.90.


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.


Micro-Star International Co Cyclically Adjusted FCF per Share Related Terms


Micro-Star International Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Micro-Star International 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.

Micro-Star International Co Cyclically Adjusted FCF per Share Chart

Micro-Star International 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 5.95 7.80 8.07 8.59 7.98

Micro-Star International 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 8.59 9.07 8.64 8.49 7.98

TPE:2377 vs SNDK, DELL, STX: Cyclically Adjusted FCF per Share Comparison

For the Computer Hardware subindustry, Micro-Star International 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.


Micro-Star International Co Cyclically Adjusted Price-to-FCF vs Hardware Industry

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

* The bar in red indicates where Micro-Star International Co's Cyclically Adjusted Price-to-FCF falls into.


TPE:2377
87GF Score
Micro-Star International Co Ltd TPE:2377
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Micro-Star International 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, Micro-Star International 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)
=0.825/324.0540*324.0540
=0.825

Current CPI (Dec. 2025) = 324.0540.

Micro-Star International Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 -1.400 238.132 -1.905
201606 2.466 241.018 3.316
201609 3.735 241.428 5.013
201612 0.657 241.432 0.882
201703 -2.280 243.801 -3.031
201706 1.606 244.955 2.125
201709 0.193 246.819 0.253
201712 2.517 246.524 3.309
201803 4.081 249.554 5.299
201806 -2.388 251.989 -3.071
201809 -4.501 252.439 -5.778
201812 2.322 251.233 2.995
201903 2.492 254.202 3.177
201906 2.336 256.143 2.955
201909 1.368 256.759 1.727
201912 4.058 256.974 5.117
202003 0.190 258.115 0.239
202006 3.145 257.797 3.953
202009 7.035 260.280 8.759
202012 1.258 260.474 1.565
202103 3.446 264.877 4.216
202106 1.422 271.696 1.696
202109 -0.071 274.310 -0.084
202112 8.150 278.802 9.473
202203 -5.009 287.504 -5.646
202206 -4.167 296.311 -4.557
202209 15.475 296.808 16.896
202212 10.788 296.797 11.779
202303 4.719 301.836 5.066
202306 -3.353 305.109 -3.561
202309 -0.701 307.789 -0.738
202312 4.390 306.746 4.638
202403 -4.301 312.332 -4.462
202406 -2.142 314.175 -2.209
202409 3.149 315.301 3.236
202412 6.484 315.605 6.658
202503 2.321 319.799 2.352
202506 -2.804 322.561 -2.817
202509 0.128 324.800 0.128
202512 0.825 324.054 0.825

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$7.98 mean?
Micro-Star International Co (TPE:2377) has a Cyclically Adjusted FCF per Share of NT$7.98 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 Micro-Star International Co and its competitors.
Is Micro-Star International Co's Cyclically Adjusted FCF per Share too high?
Micro-Star International Co's current Cyclically Adjusted FCF per Share is NT$7.98. Overall, Micro-Star International Co has a GF Score™ of 87/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Micro-Star International Co's Cyclically Adjusted FCF per Share compare to SNDK and DELL?
Micro-Star International Co's Cyclically Adjusted FCF per Share of NT$7.98 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 Micro-Star International Co and its competitors. Micro-Star International Co's current Cyclically Adjusted FCF per Share is NT$7.98. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Micro-Star International Co stock overvalued right now?
Based on GuruFocus' analysis, Micro-Star International Co (TPE:2377) is currently considered Possible Value Trap. The stock's GF Value™ is NT$203.52, compared to a current price of NT$141.50 — trading 30.5% below its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$7.98. Micro-Star International Co's overall GF Score™ is 87/100 with 6 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 Micro-Star International Co (TPE:2377), the current Cyclically Adjusted FCF per Share is NT$7.98 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 Micro-Star International Co (TPE:2377) Overvalued in 2026?

Based on GuruFocus' analysis, Micro-Star International Co stock appears to be undervalued. The current stock price of NT$141.50 is trading 30.5% below its estimated GF Value™ of NT$203.52. GuruFocus considers Micro-Star International Co to be Possible Value Trap.

Key valuation signals for TPE:2377:

  • Cyclically Adjusted FCF per Share: NT$7.98
  • GF Value™: NT$203.52 vs. price of NT$141.50 (30.5% below fair value)
  • GF Score™: 87/100 with 6 warning signs

No single metric tells the full story. See the TPE:2377 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Micro-Star International Co Business Description

Address No. 69, Lide Street, Zhonghe District, New Taipei, TWN, 235
Micro-Star International Co Ltd is a manufacturer and distributor of computer hardware products, particularly gaming laptops and hardware. The company has single reportable segment which is Computer and IT segment. Its other products include laptops, motherboards, graphics cards, all-in-one PCs, mobile workstations, barebone computers, servers, multimedia peripherals to vehicle infotainment solutions, smart cleaning robots, and Wi-Fi cameras. Geographically, it generates revenue from Asia, Europe, America and others.
87GF Score

Get the complete analysis for TPE:2377

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

NT$141.50
Price
NT$203.52
GF Value