First Hotel Co (TPE:2706) Cyclically Adjusted FCF per Share: NT$0.38 (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:2706 First Hotel Co Ltd TPE:2706
85 GF Score
Price NT$12.75
GF Value NT$17.31
Valuation Modestly Undervalued
! 1 Warning Sign
View Full Analysis

What is First Hotel Co Cyclically Adjusted FCF per Share?

First Hotel Co TPE:2706 -0.39% 85 Cyclically Adjusted FCF per Share is NT$0.38 as of Dec. 2025. GuruFocus rates TPE:2706 with a GF Score™ of 85/100 and a GF Value™ of NT$17.31 (Modestly Undervalued). The stock has 1 warning sign 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.

First Hotel Co's adjusted free cash flow per share for the three months ended in Dec. 2025 was NT$0.106. 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$0.38 for the trailing ten years ended in Dec. 2025.

During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 0.60% 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 First Hotel Co was 0.90% per year. The lowest was 0.00% per year. And the median was 0.45% per year.

As of today (2026-07-27), First Hotel Co's current stock price is NT$12.75. First Hotel Co's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was NT$0.38. First Hotel Co's Cyclically Adjusted Price-to-FCF of today is 33.55.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of First Hotel Co was 49.21. The lowest was 31.05. And the median was 37.87.


First Hotel Co  (TPE:2706) 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.

First Hotel Co's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=12.75/0.38
=33.55

* 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 First Hotel Co was 49.21. The lowest was 31.05. And the median was 37.87.


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.


First Hotel Co Cyclically Adjusted FCF per Share Related Terms


First Hotel Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for First Hotel 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.

First Hotel Co Cyclically Adjusted FCF per Share Chart

First Hotel 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 0.37 0.38 0.38 0.38 0.38

First Hotel 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 0.38 0.38 0.38 0.38 0.38

TPE:2706 vs CBRE, BEKE, JLL: Cyclically Adjusted FCF per Share Comparison

For the Real Estate Services subindustry, First Hotel 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.


First Hotel Co Cyclically Adjusted Price-to-FCF vs Real Estate Industry

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

* The bar in red indicates where First Hotel Co's Cyclically Adjusted Price-to-FCF falls into.


TPE:2706
85GF Score
First Hotel Co Ltd TPE:2706
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

First Hotel 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, First Hotel 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)
=0.106/324.0540*324.0540
=0.106

Current CPI (Dec. 2025) = 324.0540.

First Hotel Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 0.098 238.132 0.133
201606 0.076 241.018 0.102
201609 0.055 241.428 0.074
201612 0.084 241.432 0.113
201703 0.113 243.801 0.150
201706 0.069 244.955 0.091
201709 0.061 246.819 0.080
201712 0.094 246.524 0.124
201803 0.111 249.554 0.144
201806 0.078 251.989 0.100
201809 0.059 252.439 0.076
201812 0.098 251.233 0.126
201903 0.122 254.202 0.156
201906 0.025 256.143 0.032
201909 0.062 256.759 0.078
201912 0.094 256.974 0.119
202003 0.105 258.115 0.132
202006 0.018 257.797 0.023
202009 0.068 260.280 0.085
202012 0.077 260.474 0.096
202103 0.100 264.877 0.122
202106 0.009 271.696 0.011
202109 0.043 274.310 0.051
202112 0.115 278.802 0.134
202203 0.073 287.504 0.082
202206 0.032 296.311 0.035
202209 0.103 296.808 0.112
202212 0.087 296.797 0.095
202303 0.119 301.836 0.128
202306 0.053 305.109 0.056
202309 0.050 307.789 0.053
202312 0.151 306.746 0.160
202403 0.116 312.332 0.120
202406 0.014 314.175 0.014
202409 0.072 315.301 0.074
202412 0.097 315.605 0.100
202503 0.123 319.799 0.125
202506 0.059 322.561 0.059
202509 0.086 324.800 0.086
202512 0.106 324.054 0.106

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$0.38 mean?
First Hotel Co (TPE:2706) has a Cyclically Adjusted FCF per Share of NT$0.38 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 First Hotel Co and its competitors.
Is First Hotel Co's Cyclically Adjusted FCF per Share too high?
First Hotel Co's current Cyclically Adjusted FCF per Share is NT$0.38. Overall, First Hotel Co has a GF Score™ of 85/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does First Hotel Co's Cyclically Adjusted FCF per Share compare to CBRE and BEKE?
First Hotel Co's Cyclically Adjusted FCF per Share of NT$0.38 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 First Hotel Co and its competitors. First Hotel Co's current Cyclically Adjusted FCF per Share is NT$0.38. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is First Hotel Co stock overvalued right now?
Based on GuruFocus' analysis, First Hotel Co (TPE:2706) is currently considered Modestly Undervalued. The stock's GF Value™ is NT$17.31, compared to a current price of NT$12.75 — trading 26.3% below its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$0.38. First Hotel Co's overall GF Score™ is 85/100 with 1 warning sign 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 First Hotel Co (TPE:2706), the current Cyclically Adjusted FCF per Share is NT$0.38 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 First Hotel Co (TPE:2706) Overvalued in 2026?

Based on GuruFocus' analysis, First Hotel Co stock appears to be undervalued. The current stock price of NT$12.75 is trading 26.3% below its estimated GF Value™ of NT$17.31. GuruFocus considers First Hotel Co to be Modestly Undervalued.

Key valuation signals for TPE:2706:

  • Cyclically Adjusted FCF per Share: NT$0.38
  • GF Value™: NT$17.31 vs. price of NT$12.75 (26.3% below fair value)
  • GF Score™: 85/100 with 1 warning sign

No single metric tells the full story. See the TPE:2706 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


First Hotel Co Business Description

Address Nanjing East Road, No. 63, Section 2, Taipei, TWN
First Hotel Co Ltd is a Taiwan-based company, that engages in the operation and management of hotels. The reportable segments of the company are the Travel service segment which include tourist hotel service, and the Leasing segment which generates key revenue and includes Rent out commercial buildings. The company operates tourism hotels, which provide spaces for accommodation, catering, parties, fitness centers, and meeting rooms. Its leasing of commercial buildings business mainly includes the leasing of shopping malls. It also provides services like dining halls, restaurants, and online booking services.
85GF Score

Get the complete analysis for TPE:2706

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

NT$12.75
Price
NT$17.31
GF Value