Gourmet Master Co (TPE:2723) Cyclically Adjusted FCF per Share: NT$11.89 (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:2723 Gourmet Master Co Ltd TPE:2723
74 GF Score
Price NT$63.20
GF Value NT$77.82
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is Gourmet Master Co Cyclically Adjusted FCF per Share?

Gourmet Master Co TPE:2723 +3.10% 74 Cyclically Adjusted FCF per Share is NT$11.89 as of Mar. 2026. GuruFocus rates TPE:2723 with a GF Score™ of 74/100 and a GF Value™ of NT$77.82 (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.

Gourmet Master Co's adjusted free cash flow per share for the three months ended in Mar. 2026 was NT$-1.520. 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$11.89 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Gourmet Master Co's average Cyclically Adjusted FCF Growth Rate was -4.00% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 7.80% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 11.60% 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 Gourmet Master Co was 16.40% per year. The lowest was 7.80% per year. And the median was 13.75% per year.

As of today (2026-08-01), Gourmet Master Co's current stock price is NT$63.20. Gourmet Master Co's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was NT$11.89. Gourmet Master Co's Cyclically Adjusted Price-to-FCF of today is 5.32.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Gourmet Master Co was 25.07. The lowest was 4.83. And the median was 11.12.


Gourmet Master Co  (TPE:2723) 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.

Gourmet Master Co's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=63.20/11.89
=5.32

* 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 Gourmet Master Co was 25.07. The lowest was 4.83. And the median was 11.12.


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.


Gourmet Master Co Cyclically Adjusted FCF per Share Related Terms


Gourmet Master Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Gourmet Master 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.

Gourmet Master Co Cyclically Adjusted FCF per Share Chart

Gourmet Master 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 8.52 9.71 10.95 11.99 12.18

Gourmet Master Co 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 12.38 12.47 12.58 12.18 11.89

TPE:2723 vs MCD, SBUX, YUM: Cyclically Adjusted FCF per Share Comparison

For the Restaurants subindustry, Gourmet Master 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.


Gourmet Master Co Cyclically Adjusted Price-to-FCF vs Restaurants Industry

For the Restaurants industry and Consumer Cyclical sector, Gourmet Master Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


TPE:2723
74GF Score
Gourmet Master Co Ltd TPE:2723
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Gourmet Master 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, Gourmet Master Co'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)
=-1.52/330.2130*330.2130
=-1.520

Current CPI (Mar. 2026) = 330.2130.

Gourmet Master Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 1.644 241.018 2.252
201609 2.873 241.428 3.930
201612 3.293 241.432 4.504
201703 1.068 243.801 1.447
201706 2.449 244.955 3.301
201709 2.415 246.819 3.231
201712 3.141 246.524 4.207
201803 3.336 249.554 4.414
201806 0.570 251.989 0.747
201809 0.408 252.439 0.534
201812 3.014 251.233 3.962
201903 5.446 254.202 7.074
201906 4.580 256.143 5.904
201909 4.868 256.759 6.261
201912 3.793 256.974 4.874
202003 -0.901 258.115 -1.153
202006 2.635 257.797 3.375
202009 6.416 260.280 8.140
202012 5.793 260.474 7.344
202103 3.203 264.877 3.993
202106 4.360 271.696 5.299
202109 3.060 274.310 3.684
202112 3.950 278.802 4.678
202203 1.966 287.504 2.258
202206 1.834 296.311 2.044
202209 0.364 296.808 0.405
202212 1.917 296.797 2.133
202303 4.792 301.836 5.243
202306 0.122 305.109 0.132
202309 3.841 307.789 4.121
202312 1.299 306.746 1.398
202403 1.573 312.332 1.663
202406 0.246 314.175 0.259
202409 2.433 315.301 2.548
202412 2.005 315.605 2.098
202503 2.507 319.799 2.589
202506 -0.439 322.561 -0.449
202509 2.037 324.800 2.071
202512 -0.096 324.054 -0.098
202603 -1.520 330.213 -1.520

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$11.89 mean?
Gourmet Master Co (TPE:2723) has a Cyclically Adjusted FCF per Share of NT$11.89 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 Gourmet Master Co and its competitors.
Is Gourmet Master Co's Cyclically Adjusted FCF per Share too high?
Gourmet Master Co's current Cyclically Adjusted FCF per Share is NT$11.89. Overall, Gourmet Master Co has a GF Score™ of 74/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Gourmet Master Co's Cyclically Adjusted FCF per Share compare to MCD and SBUX?
Gourmet Master Co's Cyclically Adjusted FCF per Share of NT$11.89 can be compared against companies in the Restaurants 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 Restaurants company?
A good Cyclically Adjusted FCF per Share depends on the Restaurants 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 Gourmet Master Co and its competitors. Gourmet Master Co's current Cyclically Adjusted FCF per Share is NT$11.89. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Gourmet Master Co stock overvalued right now?
Based on GuruFocus' analysis, Gourmet Master Co (TPE:2723) is currently considered Modestly Undervalued. The stock's GF Value™ is NT$77.82, compared to a current price of NT$63.20 — trading 18.8% below its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$11.89. Gourmet Master Co's overall GF Score™ is 74/100 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 Gourmet Master Co (TPE:2723), the current Cyclically Adjusted FCF per Share is NT$11.89 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 Gourmet Master Co (TPE:2723) Overvalued in 2026?

Based on GuruFocus' analysis, Gourmet Master Co stock appears to be undervalued. The current stock price of NT$63.20 is trading 18.8% below its estimated GF Value™ of NT$77.82. GuruFocus considers Gourmet Master Co to be Modestly Undervalued.

Key valuation signals for TPE:2723:

  • Cyclically Adjusted FCF per Share: NT$11.89
  • GF Value™: NT$77.82 vs. price of NT$63.20 (18.8% below fair value)
  • GF Score™: 74/100 with 3 warning signs

No single metric tells the full story. See the TPE:2723 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Gourmet Master Co Business Description

Address No. 35, 23rd, Nantun District, Taichung, TWN
Gourmet Master Co Ltd operates a chain of cafe stores under the brand 85 Degrees Daily Cafe. The company is mainly engaged in the production and wholesale of bakery products, retail and wholesale of beverages, wholesale of bakery machinery, and the operation of chain stores and franchising business.
74GF Score

Get the complete analysis for TPE:2723

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

NT$63.20
Price
NT$77.82
GF Value