Cathay Real Estate Development Co (TPE:2501) Cyclically Adjusted FCF per Share: NT$1.20 (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:2501 Cathay Real Estate Development Co Ltd TPE:2501
84 GF Score
Price NT$22.30
GF Value NT$25.56
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is Cathay Real Estate Development Co Cyclically Adjusted FCF per Share?

Cathay Real Estate Development Co TPE:2501 -0.45% 84 Cyclically Adjusted FCF per Share is NT$1.20 as of Dec. 2025. GuruFocus rates TPE:2501 with a GF Score™ of 84/100 and a GF Value™ of NT$25.56 (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.

Cathay Real Estate Development Co's adjusted free cash flow per share for the three months ended in Dec. 2025 was NT$3.597. 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$1.20 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Cathay Real Estate Development Co's average Cyclically Adjusted FCF Growth Rate was 60.00% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 26.70% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -6.30% 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 Cathay Real Estate Development Co was 26.70% per year. The lowest was -57.20% per year. And the median was -6.60% per year.

As of today (2026-07-20), Cathay Real Estate Development Co's current stock price is NT$22.30. Cathay Real Estate Development Co's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was NT$1.20. Cathay Real Estate Development Co's Cyclically Adjusted Price-to-FCF of today is 18.58.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Cathay Real Estate Development Co was 238.33. The lowest was 15.39. And the median was 26.36.


Cathay Real Estate Development Co  (TPE:2501) 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.

Cathay Real Estate Development Co's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=22.30/1.20
=18.58

* 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 Cathay Real Estate Development Co was 238.33. The lowest was 15.39. And the median was 26.36.


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.


Cathay Real Estate Development Co Cyclically Adjusted FCF per Share Related Terms


Cathay Real Estate Development Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Cathay Real Estate Development 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.

Cathay Real Estate Development Co Cyclically Adjusted FCF per Share Chart

Cathay Real Estate Development 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 0.92 0.59 0.09 0.75 1.20

Cathay Real Estate Development 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 0.75 0.73 0.85 0.98 1.20

Cathay Real Estate Development Co Cyclically Adjusted FCF per Share Competitor Comparison

For the Real Estate - Development subindustry, Cathay Real Estate Development 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.


Cathay Real Estate Development Co Cyclically Adjusted Price-to-FCF vs Real Estate Industry

For the Real Estate industry and Real Estate sector, Cathay Real Estate Development Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Cathay Real Estate Development Co's Cyclically Adjusted Price-to-FCF falls into.


TPE:2501
84GF Score
Cathay Real Estate Development Co Ltd TPE:2501
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Cathay Real Estate Development 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, Cathay Real Estate Development 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)
=3.597/324.0540*324.0540
=3.597

Current CPI (Dec. 2025) = 324.0540.

Cathay Real Estate Development Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 -1.365 238.132 -1.858
201606 2.104 241.018 2.829
201609 0.790 241.428 1.060
201612 3.636 241.432 4.880
201703 0.335 243.801 0.445
201706 -0.158 244.955 -0.209
201709 0.002 246.819 0.003
201712 0.490 246.524 0.644
201803 0.675 249.554 0.877
201806 -0.475 251.989 -0.611
201809 -1.149 252.439 -1.475
201812 2.365 251.233 3.051
201903 -0.071 254.202 -0.091
201906 1.010 256.143 1.278
201909 -0.673 256.759 -0.849
201912 1.437 256.974 1.812
202003 -2.300 258.115 -2.888
202006 -0.306 257.797 -0.385
202009 0.810 260.280 1.008
202012 2.516 260.474 3.130
202103 -0.816 264.877 -0.998
202106 -4.020 271.696 -4.795
202109 0.335 274.310 0.396
202112 0.969 278.802 1.126
202203 -4.458 287.504 -5.025
202206 -2.053 296.311 -2.245
202209 0.627 296.808 0.685
202212 4.098 296.797 4.474
202303 -1.464 301.836 -1.572
202306 0.758 305.109 0.805
202309 -2.356 307.789 -2.481
202312 1.062 306.746 1.122
202403 1.789 312.332 1.856
202406 -0.950 314.175 -0.980
202409 -0.506 315.301 -0.520
202412 2.451 315.605 2.517
202503 0.507 319.799 0.514
202506 0.844 322.561 0.848
202509 0.046 324.800 0.046
202512 3.597 324.054 3.597

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$1.20 mean?
Cathay Real Estate Development Co (TPE:2501) has a Cyclically Adjusted FCF per Share of NT$1.20 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 Cathay Real Estate Development Co and its competitors.
Is Cathay Real Estate Development Co's Cyclically Adjusted FCF per Share too high?
Cathay Real Estate Development Co's current Cyclically Adjusted FCF per Share is NT$1.20. Overall, Cathay Real Estate Development Co has a GF Score™ of 84/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Cathay Real Estate Development Co's Cyclically Adjusted FCF per Share compare to competitors?
Cathay Real Estate Development Co's Cyclically Adjusted FCF per Share of NT$1.20 can be compared against companies in the Real Estate 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 Real Estate company?
A good Cyclically Adjusted FCF per Share depends on the Real Estate 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 Cathay Real Estate Development Co and its competitors. Cathay Real Estate Development Co's current Cyclically Adjusted FCF per Share is NT$1.20. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Cathay Real Estate Development Co stock overvalued right now?
Based on GuruFocus' analysis, Cathay Real Estate Development Co (TPE:2501) is currently considered Modestly Undervalued. The stock's GF Value™ is NT$25.56, compared to a current price of NT$22.30 — trading 12.8% below its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$1.20. Cathay Real Estate Development Co's overall GF Score™ is 84/100 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 Cathay Real Estate Development Co (TPE:2501), the current Cyclically Adjusted FCF per Share is NT$1.20 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 Cathay Real Estate Development Co (TPE:2501) Overvalued in 2026?

Based on GuruFocus' analysis, Cathay Real Estate Development Co stock appears to be undervalued. The current stock price of NT$22.30 is trading 12.8% below its estimated GF Value™ of NT$25.56. GuruFocus considers Cathay Real Estate Development Co to be Modestly Undervalued.

Key valuation signals for TPE:2501:

  • Cyclically Adjusted FCF per Share: NT$1.20
  • GF Value™: NT$25.56 vs. price of NT$22.30 (12.8% below fair value)
  • GF Score™: 84/100 with 3 warning signs

No single metric tells the full story. See the TPE:2501 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Cathay Real Estate Development Co Business Description

Address Dunhua South Road, 2nd Floor, No. 218, Section 2, Da’an District, Taipei City, TWN, 106
Cathay Real Estate Development Co Ltd is engaged in commissioning contractors to build residential and commercial buildings for leasing and selling, and provides services in real estate, health management, tourism, and hospitality in Taiwan and around the world. The Group operates through the Property and Real Estate Development department, which generates maximum revenue and is responsible for commissioning construction contractors to build residential and commercial buildings for lease or sale, and equipment leasing operations, and the Construction department, which is engaged in construction contracting and construction management. Its projects include Urban Harmony in Taipei City and Taoyuan City, Park Front Row and Cathay Grand Park in Taoyuan City, and others.
84GF Score

Get the complete analysis for TPE:2501

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

NT$22.30
Price
NT$25.56
GF Value