Success Prime (TPE:2496) Cyclically Adjusted FCF per Share: NT$9.02 (As of Mar. 2026)

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:2496 Success Prime Corp TPE:2496
82 GF Score
Price NT$59.70
GF Value NT$73.57
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is Success Prime Cyclically Adjusted FCF per Share?

Success Prime TPE:2496 -0.33% 82 Cyclically Adjusted FCF per Share is NT$9.02 as of Mar. 2026. GuruFocus rates TPE:2496 with a GF Score™ of 82/100 and a GF Value™ of NT$73.57 (Modestly Undervalued). The stock has 3 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.

Success Prime's adjusted free cash flow per share for the three months ended in Mar. 2026 was NT$-1.704. 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$9.02 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Success Prime's average Cyclically Adjusted FCF Growth Rate was 17.00% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 40.80% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 60.60% 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 Success Prime was 96.60% per year. The lowest was 40.80% per year. And the median was 48.00% per year.

As of today (2026-08-06), Success Prime's current stock price is NT$59.70. Success Prime's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was NT$9.02. Success Prime's Cyclically Adjusted Price-to-FCF of today is 6.62.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Success Prime was 82.88. The lowest was 6.55. And the median was 12.45.


Success Prime  (TPE:2496) 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.

Success Prime's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=59.70/9.02
=6.62

* 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 Success Prime was 82.88. The lowest was 6.55. And the median was 12.45.


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.


Success Prime Cyclically Adjusted FCF per Share Related Terms


Success Prime Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Success Prime'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.

Success Prime Cyclically Adjusted FCF per Share Chart

Success Prime 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 2.35 3.18 5.55 7.62 8.87

Success Prime Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
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 7.71 8.62 8.49 8.87 9.02

TPE:2496 vs EDU, TAL, LAUR: Cyclically Adjusted FCF per Share Comparison

For the Education & Training Services subindustry, Success Prime'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.


Success Prime Cyclically Adjusted Price-to-FCF vs Education Industry

For the Education industry and Consumer Defensive sector, Success Prime's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


TPE:2496
82GF Score
Success Prime Corp TPE:2496
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Success Prime 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, Success Prime's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=-1.704/330.2130*330.2130
=-1.704

Current CPI (Mar. 2026) = 330.2130.

Success Prime Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -1.190 241.018 -1.630
201609 0.671 241.428 0.918
201612 1.858 241.432 2.541
201703 0.529 243.801 0.716
201706 8.874 244.955 11.963
201709 -4.957 246.819 -6.632
201712 7.778 246.524 10.418
201803 -6.036 249.554 -7.987
201806 8.591 251.989 11.258
201809 -5.097 252.439 -6.667
201812 2.256 251.233 2.965
201903 -2.679 254.202 -3.480
201906 6.700 256.143 8.637
201909 -1.212 256.759 -1.559
201912 5.255 256.974 6.753
202003 -2.610 258.115 -3.339
202006 6.754 257.797 8.651
202009 -2.420 260.280 -3.070
202012 5.088 260.474 6.450
202103 -1.289 264.877 -1.607
202106 5.095 271.696 6.192
202109 -0.985 274.310 -1.186
202112 4.310 278.802 5.105
202203 -0.807 287.504 -0.927
202206 7.065 296.311 7.873
202209 -0.966 296.808 -1.075
202212 4.834 296.797 5.378
202303 -0.863 301.836 -0.944
202306 7.627 305.109 8.255
202309 -1.512 307.789 -1.622
202312 6.683 306.746 7.194
202403 -1.410 312.332 -1.491
202406 8.776 314.175 9.224
202409 -2.450 315.301 -2.566
202412 6.826 315.605 7.142
202503 -1.414 319.799 -1.460
202506 7.951 322.561 8.140
202509 -3.520 324.800 -3.579
202512 6.800 324.054 6.929
202603 -1.704 330.213 -1.704

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$9.02 mean?
Success Prime (TPE:2496) has a Cyclically Adjusted FCF per Share of NT$9.02 as of Mar. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Success Prime and its competitors.
Is Success Prime's Cyclically Adjusted FCF per Share too high?
Success Prime's current Cyclically Adjusted FCF per Share is NT$9.02. Overall, Success Prime has a GF Score™ of 82/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Success Prime's Cyclically Adjusted FCF per Share compare to EDU and TAL?
Success Prime's Cyclically Adjusted FCF per Share of NT$9.02 can be compared against companies in the Education 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 an Education company?
A good Cyclically Adjusted FCF per Share depends on the Education 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 Success Prime and its competitors. Success Prime's current Cyclically Adjusted FCF per Share is NT$9.02. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Success Prime stock overvalued right now?
Based on GuruFocus' analysis, Success Prime (TPE:2496) is currently considered Modestly Undervalued. The stock's GF Value™ is NT$73.57, compared to a current price of NT$59.70 — trading 18.9% below its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$9.02. Success Prime's overall GF Score™ is 82/100 with 3 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 Success Prime (TPE:2496), the current Cyclically Adjusted FCF per Share is NT$9.02 as of Mar. 2026. 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 Success Prime (TPE:2496) Overvalued in 2026?

Based on GuruFocus' analysis, Success Prime stock appears to be undervalued. The current stock price of NT$59.70 is trading 18.9% below its estimated GF Value™ of NT$73.57. GuruFocus considers Success Prime to be Modestly Undervalued.

Key valuation signals for TPE:2496:

  • Cyclically Adjusted FCF per Share: NT$9.02
  • GF Value™: NT$73.57 vs. price of NT$59.70 (18.9% below fair value)
  • GF Score™: 82/100 with 3 warning signs

No single metric tells the full story. See the TPE:2496 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Success Prime Business Description

Address No. 50, Section 1, Zhongxiao West Road, 22nd Floor -11, Zhongzheng District, Taipei, TWN
Success Prime Corp is focused on the management of tutorial academy teachers and curriculum education services. The company earns the maximum of its revenue from educational services and consultancy. Geographically, the company operates and earns revenue only from Taiwan.
82GF Score

Get the complete analysis for TPE:2496

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

NT$59.70
Price
NT$73.57
GF Value