Holtel Holiday Garden (TPE:2702) Cyclically Adjusted FCF per Share: NT$0.68 (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:2702 Holtel Holiday Garden TPE:2702
76 GF Score
Price NT$13.00
GF Value NT$17.64
Valuation Modestly Undervalued
! 5 Warning Signs
View Full Analysis

What is Holtel Holiday Garden Cyclically Adjusted FCF per Share?

Holtel Holiday Garden TPE:2702 76 Cyclically Adjusted FCF per Share is NT$0.68 as of Dec. 2025. GuruFocus rates TPE:2702 with a GF Score™ of 76/100 and a GF Value™ of NT$17.64 (Modestly Undervalued). The stock has 5 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.

Holtel Holiday Garden's adjusted free cash flow per share for the three months ended in Dec. 2025 was NT$0.453. 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$0.68 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Holtel Holiday Garden's average Cyclically Adjusted FCF Growth Rate was -9.30% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 3.70% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 33.30% 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 Holtel Holiday Garden was 102.70% per year. The lowest was 2.90% per year. And the median was 15.15% per year.

As of today (2026-07-24), Holtel Holiday Garden's current stock price is NT$13.00. Holtel Holiday Garden's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was NT$0.68. Holtel Holiday Garden's Cyclically Adjusted Price-to-FCF of today is 19.12.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Holtel Holiday Garden was 237.51. The lowest was 12.98. And the median was 28.66.


Holtel Holiday Garden  (TPE:2702) 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.

Holtel Holiday Garden's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=13.00/0.68
=19.12

* 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 Holtel Holiday Garden was 237.51. The lowest was 12.98. And the median was 28.66.


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.


Holtel Holiday Garden Cyclically Adjusted FCF per Share Related Terms


Holtel Holiday Garden Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Holtel Holiday Garden'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.

Holtel Holiday Garden Cyclically Adjusted FCF per Share Chart

Holtel Holiday Garden 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 0.09 0.61 0.67 0.75 0.68

Holtel Holiday Garden 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 0.82 0.68 0.67 0.68

TPE:2702 vs MAR, HLT, H: Cyclically Adjusted FCF per Share Comparison

For the Lodging subindustry, Holtel Holiday Garden'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.


Holtel Holiday Garden Cyclically Adjusted Price-to-FCF vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Holtel Holiday Garden's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Holtel Holiday Garden's Cyclically Adjusted Price-to-FCF falls into.


TPE:2702
76GF Score
Holtel Holiday Garden TPE:2702
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Holtel Holiday Garden 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, Holtel Holiday Garden'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)
=0.453/324.0540*324.0540
=0.453

Current CPI (Dec. 2025) = 324.0540.

Holtel Holiday Garden Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 0.567 238.132 0.772
201606 0.803 241.018 1.080
201609 0.812 241.428 1.090
201612 0.564 241.432 0.757
201703 0.294 243.801 0.391
201706 0.615 244.955 0.814
201709 0.128 246.819 0.168
201712 -0.654 246.524 -0.860
201803 -0.254 249.554 -0.330
201806 -1.296 251.989 -1.667
201809 1.679 252.439 2.155
201812 -0.733 251.233 -0.945
201903 -0.151 254.202 -0.192
201906 0.882 256.143 1.116
201909 0.791 256.759 0.998
201912 -0.356 256.974 -0.449
202003 -0.092 258.115 -0.116
202006 -0.553 257.797 -0.695
202009 -0.447 260.280 -0.557
202012 -0.434 260.474 -0.540
202103 -0.171 264.877 -0.209
202106 0.026 271.696 0.031
202109 -0.810 274.310 -0.957
202112 -0.509 278.802 -0.592
202203 0.153 287.504 0.172
202206 1.535 296.311 1.679
202209 1.603 296.808 1.750
202212 -0.604 296.797 -0.659
202303 -0.374 301.836 -0.402
202306 0.323 305.109 0.343
202309 0.882 307.789 0.929
202312 -0.611 306.746 -0.645
202403 0.766 312.332 0.795
202406 0.286 314.175 0.295
202409 0.203 315.301 0.209
202412 0.491 315.605 0.504
202503 0.715 319.799 0.725
202506 -1.213 322.561 -1.219
202509 0.623 324.800 0.622
202512 0.453 324.054 0.453

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$0.68 mean?
Holtel Holiday Garden (TPE:2702) has a Cyclically Adjusted FCF per Share of NT$0.68 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 Holtel Holiday Garden and its competitors.
Is Holtel Holiday Garden's Cyclically Adjusted FCF per Share too high?
Holtel Holiday Garden's current Cyclically Adjusted FCF per Share is NT$0.68. Overall, Holtel Holiday Garden has a GF Score™ of 76/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Holtel Holiday Garden's Cyclically Adjusted FCF per Share compare to MAR and HLT?
Holtel Holiday Garden's Cyclically Adjusted FCF per Share of NT$0.68 can be compared against companies in the Travel & Leisure 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 Travel & Leisure company?
A good Cyclically Adjusted FCF per Share depends on the Travel & Leisure 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 Holtel Holiday Garden and its competitors. Holtel Holiday Garden's current Cyclically Adjusted FCF per Share is NT$0.68. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Holtel Holiday Garden stock overvalued right now?
Based on GuruFocus' analysis, Holtel Holiday Garden (TPE:2702) is currently considered Modestly Undervalued. The stock's GF Value™ is NT$17.64, compared to a current price of NT$13.00 — trading 26.3% below its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$0.68. Holtel Holiday Garden's overall GF Score™ is 76/100 with 5 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 Holtel Holiday Garden (TPE:2702), the current Cyclically Adjusted FCF per Share is NT$0.68 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 Holtel Holiday Garden (TPE:2702) Overvalued in 2026?

Based on GuruFocus' analysis, Holtel Holiday Garden stock appears to be undervalued. The current stock price of NT$13.00 is trading 26.3% below its estimated GF Value™ of NT$17.64. GuruFocus considers Holtel Holiday Garden to be Modestly Undervalued.

Key valuation signals for TPE:2702:

  • Cyclically Adjusted FCF per Share: NT$0.68
  • GF Value™: NT$17.64 vs. price of NT$13.00 (26.3% below fair value)
  • GF Score™: 76/100 with 5 warning signs

No single metric tells the full story. See the TPE:2702 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Holtel Holiday Garden Business Description

Address No. 6, Siwei 3rd Road, Room B, 23rd Floor - 2, Lingya District, Kaohsiung City, TWN, 802701
Holtel Holiday Garden is engaged in hotel operations, restaurant services, and the retail of food, general merchandise, and beverages. The Group operates through two reportable segments: the Taiwan segment and the U.S. segment, with the Taiwan segment generating the majority of revenue. The Taiwan segment is mainly engaged in tourism-related operations, including travel services and restaurant operations, while the U.S. segment focuses on tourism-related hotel operations.
76GF Score

Get the complete analysis for TPE:2702

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

NT$13.00
Price
NT$17.64
GF Value