Sunrex Technology (TPE:2387) Cyclically Adjusted FCF per Share: NT$3.39 (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:2387 Sunrex Technology Corp TPE:2387
79 GF Score
Price NT$38.10
GF Value NT$40.24
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is Sunrex Technology Cyclically Adjusted FCF per Share?

Sunrex Technology TPE:2387 -1.68% 79 Cyclically Adjusted FCF per Share is NT$3.39 as of Dec. 2025. GuruFocus rates TPE:2387 with a GF Score™ of 79/100 and a GF Value™ of NT$40.24 (Fairly Valued). The stock has 4 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.

Sunrex Technology's adjusted free cash flow per share for the three months ended in Dec. 2025 was NT$0.652. 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$3.39 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Sunrex Technology's average Cyclically Adjusted FCF Growth Rate was -3.10% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 55.00% 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 Sunrex Technology was 55.00% per year. The lowest was 4.40% per year. And the median was 29.70% per year.

As of today (2026-07-19), Sunrex Technology's current stock price is NT$38.10. Sunrex Technology's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was NT$3.39. Sunrex Technology's Cyclically Adjusted Price-to-FCF of today is 11.24.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Sunrex Technology was 1385.00. The lowest was 10.51. And the median was 20.73.


Sunrex Technology  (TPE:2387) 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.

Sunrex Technology's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=38.10/3.39
=11.24

* 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 Sunrex Technology was 1385.00. The lowest was 10.51. And the median was 20.73.


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.


Sunrex Technology Cyclically Adjusted FCF per Share Related Terms


Sunrex Technology Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Sunrex Technology'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.

Sunrex Technology Cyclically Adjusted FCF per Share Chart

Sunrex Technology 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 -0.87 0.91 2.92 3.50 3.39

Sunrex Technology 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 3.50 3.45 3.36 3.69 3.39

TPE:2387 vs SNDK, DELL, STX: Cyclically Adjusted FCF per Share Comparison

For the Computer Hardware subindustry, Sunrex Technology'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.


Sunrex Technology Cyclically Adjusted Price-to-FCF vs Hardware Industry

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

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


TPE:2387
79GF Score
Sunrex Technology Corp TPE:2387
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Sunrex Technology 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, Sunrex Technology'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)
=0.652/324.0540*324.0540
=0.652

Current CPI (Dec. 2025) = 324.0540.

Sunrex Technology Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 2.140 238.132 2.912
201606 1.238 241.018 1.665
201609 3.202 241.428 4.298
201612 1.212 241.432 1.627
201703 2.825 243.801 3.755
201706 -1.959 244.955 -2.592
201709 1.826 246.819 2.397
201712 0.620 246.524 0.815
201803 -0.213 249.554 -0.277
201806 -0.502 251.989 -0.646
201809 1.087 252.439 1.395
201812 -2.168 251.233 -2.796
201903 1.261 254.202 1.608
201906 -2.528 256.143 -3.198
201909 -0.420 256.759 -0.530
201912 -9.439 256.974 -11.903
202003 -2.521 258.115 -3.165
202006 -5.003 257.797 -6.289
202009 0.278 260.280 0.346
202012 0.396 260.474 0.493
202103 -1.547 264.877 -1.893
202106 -1.606 271.696 -1.915
202109 0.520 274.310 0.614
202112 -1.138 278.802 -1.323
202203 7.705 287.504 8.685
202206 3.001 296.311 3.282
202209 -3.245 296.808 -3.543
202212 7.529 296.797 8.220
202303 8.099 301.836 8.695
202306 2.469 305.109 2.622
202309 2.734 307.789 2.878
202312 5.275 306.746 5.573
202403 2.388 312.332 2.478
202406 -0.833 314.175 -0.859
202409 4.138 315.301 4.253
202412 3.205 315.605 3.291
202503 -0.511 319.799 -0.518
202506 0.285 322.561 0.286
202509 2.550 324.800 2.544
202512 0.652 324.054 0.652

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$3.39 mean?
Sunrex Technology (TPE:2387) has a Cyclically Adjusted FCF per Share of NT$3.39 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 Sunrex Technology and its competitors.
Is Sunrex Technology's Cyclically Adjusted FCF per Share too high?
Sunrex Technology's current Cyclically Adjusted FCF per Share is NT$3.39. Overall, Sunrex Technology has a GF Score™ of 79/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Sunrex Technology's Cyclically Adjusted FCF per Share compare to SNDK and DELL?
Sunrex Technology's Cyclically Adjusted FCF per Share of NT$3.39 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 Sunrex Technology and its competitors. Sunrex Technology's current Cyclically Adjusted FCF per Share is NT$3.39. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Sunrex Technology stock overvalued right now?
Based on GuruFocus' analysis, Sunrex Technology (TPE:2387) is currently considered Fairly Valued. The stock's GF Value™ is NT$40.24, compared to a current price of NT$38.10 — trading 5.3% below its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$3.39. Sunrex Technology's overall GF Score™ is 79/100 with 4 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 Sunrex Technology (TPE:2387), the current Cyclically Adjusted FCF per Share is NT$3.39 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 Sunrex Technology (TPE:2387) Overvalued in 2026?

Based on GuruFocus' analysis, Sunrex Technology stock appears to be undervalued. The current stock price of NT$38.10 is trading 5.3% below its estimated GF Value™ of NT$40.24. GuruFocus considers Sunrex Technology to be Fairly Valued.

Key valuation signals for TPE:2387:

  • Cyclically Adjusted FCF per Share: NT$3.39
  • GF Value™: NT$40.24 vs. price of NT$38.10 (5.3% below fair value)
  • GF Score™: 79/100 with 4 warning signs

No single metric tells the full story. See the TPE:2387 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Sunrex Technology Business Description

Address No.475, Chang Ping Road, Sec.4, Ta Ya District, Taichung, TWN, 428
Sunrex Technology Corp engaged in the manufacturing and trading of laptop computer keyboards and their auxiliary equipment. The business organisation is divided into Taiwan, Central China, Southern China, and other regions based on operational regions. Its geographic areas are China, Germany, the United States of America, Taiwan, and Others.
79GF Score

Get the complete analysis for TPE:2387

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

NT$38.10
Price
NT$40.24
GF Value