Eastern Media International (TPE:2614) Cyclically Adjusted FCF per Share: NT$2.55 (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:2614 Eastern Media International Corp TPE:2614
70 GF Score
Price NT$18.30
GF Value NT$17.79
Valuation Fairly Valued
! 9 Warning Signs
View Full Analysis

What is Eastern Media International Cyclically Adjusted FCF per Share?

Eastern Media International TPE:2614 +0.83% 70 Cyclically Adjusted FCF per Share is NT$2.55 as of Dec. 2025. GuruFocus rates TPE:2614 with a GF Score™ of 70/100 and a GF Value™ of NT$17.79 (Fairly Valued). The stock has 9 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.

Eastern Media International's adjusted free cash flow per share for the three months ended in Dec. 2025 was NT$-0.736. 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$2.55 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Eastern Media International's average Cyclically Adjusted FCF Growth Rate was 29.40% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 26.50% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 60.10% 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 Eastern Media International was 87.80% per year. The lowest was 26.50% per year. And the median was 77.90% per year.

As of today (2026-07-29), Eastern Media International's current stock price is NT$18.30. Eastern Media International's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was NT$2.55. Eastern Media International's Cyclically Adjusted Price-to-FCF of today is 7.18.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Eastern Media International was 401.52. The lowest was 6.18. And the median was 19.09.


Eastern Media International  (TPE:2614) 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.

Eastern Media International's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=18.30/2.55
=7.18

* 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 Eastern Media International was 401.52. The lowest was 6.18. And the median was 19.09.


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.


Eastern Media International Cyclically Adjusted FCF per Share Related Terms


Eastern Media International Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Eastern Media International'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.

Eastern Media International Cyclically Adjusted FCF per Share Chart

Eastern Media International 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 0.35 1.26 1.92 1.97 2.55

Eastern Media International 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 1.97 2.14 2.50 2.54 2.55

TPE:2614 vs MMM, HON: Cyclically Adjusted FCF per Share Comparison

For the Conglomerates subindustry, Eastern Media International'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.


Eastern Media International Cyclically Adjusted Price-to-FCF vs Conglomerates Industry

For the Conglomerates industry and Industrials sector, Eastern Media International's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Eastern Media International's Cyclically Adjusted Price-to-FCF falls into.


TPE:2614
70GF Score
Eastern Media International Corp TPE:2614
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Eastern Media International 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, Eastern Media International'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)
=-0.736/324.0540*324.0540
=-0.736

Current CPI (Dec. 2025) = 324.0540.

Eastern Media International Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 0.300 238.132 0.408
201606 -1.145 241.018 -1.539
201609 22.144 241.428 29.723
201612 -2.179 241.432 -2.925
201703 -2.105 243.801 -2.798
201706 -2.916 244.955 -3.858
201709 -0.176 246.819 -0.231
201712 -1.827 246.524 -2.402
201803 -0.271 249.554 -0.352
201806 -0.870 251.989 -1.119
201809 -0.410 252.439 -0.526
201812 0.898 251.233 1.158
201903 -0.281 254.202 -0.358
201906 1.812 256.143 2.292
201909 -0.757 256.759 -0.955
201912 2.619 256.974 3.303
202003 0.529 258.115 0.664
202006 1.445 257.797 1.816
202009 -0.564 260.280 -0.702
202012 1.017 260.474 1.265
202103 1.055 264.877 1.291
202106 0.562 271.696 0.670
202109 0.679 274.310 0.802
202112 -0.141 278.802 -0.164
202203 -0.616 287.504 -0.694
202206 1.050 296.311 1.148
202209 0.382 296.808 0.417
202212 0.166 296.797 0.181
202303 -0.663 301.836 -0.712
202306 0.111 305.109 0.118
202309 -0.005 307.789 -0.005
202312 -0.257 306.746 -0.272
202403 -0.236 312.332 -0.245
202406 1.340 314.175 1.382
202409 0.022 315.301 0.023
202412 -0.274 315.605 -0.281
202503 -0.365 319.799 -0.370
202506 0.470 322.561 0.472
202509 -0.399 324.800 -0.398
202512 -0.736 324.054 -0.736

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$2.55 mean?
Eastern Media International (TPE:2614) has a Cyclically Adjusted FCF per Share of NT$2.55 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 Eastern Media International and its competitors.
Is Eastern Media International's Cyclically Adjusted FCF per Share too high?
Eastern Media International's current Cyclically Adjusted FCF per Share is NT$2.55. Overall, Eastern Media International has a GF Score™ of 70/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Eastern Media International's Cyclically Adjusted FCF per Share compare to MMM and HON?
Eastern Media International's Cyclically Adjusted FCF per Share of NT$2.55 can be compared against companies in the Conglomerates 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 Conglomerates company?
A good Cyclically Adjusted FCF per Share depends on the Conglomerates 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 Eastern Media International and its competitors. Eastern Media International's current Cyclically Adjusted FCF per Share is NT$2.55. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Eastern Media International stock overvalued right now?
Based on GuruFocus' analysis, Eastern Media International (TPE:2614) is currently considered Fairly Valued. The stock's GF Value™ is NT$17.79, compared to a current price of NT$18.30 — trading 2.9% above its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$2.55. Eastern Media International's overall GF Score™ is 70/100 with 9 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 Eastern Media International (TPE:2614), the current Cyclically Adjusted FCF per Share is NT$2.55 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 Eastern Media International (TPE:2614) Overvalued in 2026?

Based on GuruFocus' analysis, Eastern Media International stock appears to be overvalued. The current stock price of NT$18.30 is trading 2.9% above its estimated GF Value™ of NT$17.79. GuruFocus considers Eastern Media International to be Fairly Valued.

Key valuation signals for TPE:2614:

  • Cyclically Adjusted FCF per Share: NT$2.55
  • GF Value™: NT$17.79 vs. price of NT$18.30 (2.9% above fair value)
  • GF Score™: 70/100 with 9 warning signs

No single metric tells the full story. See the TPE:2614 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Eastern Media International Business Description

Address Fuxing South Road, 8th Floor., No. 368, Section 1, Da\'an District, Taipei, TWN, 106
Eastern Media International Corp is mainly based on business diversification. Alongwith land development, grain trading, and consumer product development and sales, the company's business is as cross-strait trade platforms and multimedia shopping through its investment in subsidiaries. The company engages in forwarding, loading, and unloading cargo onto/from ships, handling and operating wharf and transit shed facilities, selling pet food and supplies, providing pet beauty service, video advertising services, and the production of related shows. The reportable segments of the company are warehousing operates a cargo storage business; trading operates a retail business; media operates a channel agency and advertising business; tourism operates a hotel and catering business.
70GF Score

Get the complete analysis for TPE:2614

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

NT$18.30
Price
NT$17.79
GF Value