Union Insurance (TPE:2816) Cyclically Adjusted FCF per Share: NT$1.82 (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:2816 Union Insurance TPE:2816
81 GF Score
Price NT$33.95
GF Value NT$33.67
Valuation Fairly Valued
! 7 Warning Signs
View Full Analysis

What is Union Insurance Cyclically Adjusted FCF per Share?

Union Insurance TPE:2816 +0.89% 81 Cyclically Adjusted FCF per Share is NT$1.82 as of Dec. 2025. GuruFocus rates TPE:2816 with a GF Score™ of 81/100 and a GF Value™ of NT$33.67 (Fairly Valued). The stock has 7 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.

Union Insurance's adjusted free cash flow per share for the three months ended in Dec. 2025 was NT$-1.769. 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$1.82 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Union Insurance's average Cyclically Adjusted FCF Growth Rate was 44.40% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 3.30% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 16.20% 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 Union Insurance was 186.70% per year. The lowest was -7.50% per year. And the median was 30.25% per year.

As of today (2026-07-21), Union Insurance's current stock price is NT$33.95. Union Insurance's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was NT$1.82. Union Insurance's Cyclically Adjusted Price-to-FCF of today is 18.65.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Union Insurance was 306.80. The lowest was 8.07. And the median was 15.98.


Union Insurance  (TPE:2816) 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.

Union Insurance's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=33.95/1.82
=18.65

* 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 Union Insurance was 306.80. The lowest was 8.07. And the median was 15.98.


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.


Union Insurance Cyclically Adjusted FCF per Share Related Terms


Union Insurance Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Union Insurance'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.

Union Insurance Cyclically Adjusted FCF per Share Chart

Union Insurance 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 1.59 1.65 2.29 1.26 1.82

Union Insurance 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 1.26 1.59 1.87 1.90 1.82

TPE:2816 vs BRK.A, AIG, HIG: Cyclically Adjusted FCF per Share Comparison

For the Insurance - Diversified subindustry, Union Insurance'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.


Union Insurance Cyclically Adjusted Price-to-FCF vs Insurance Industry

For the Insurance industry and Financial Services sector, Union Insurance's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Union Insurance's Cyclically Adjusted Price-to-FCF falls into.


TPE:2816
81GF Score
Union Insurance TPE:2816
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Union Insurance 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, Union Insurance'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)
=-1.769/324.0540*324.0540
=-1.769

Current CPI (Dec. 2025) = 324.0540.

Union Insurance Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 2.930 238.132 3.987
201606 -1.308 241.018 -1.759
201609 -1.618 241.428 -2.172
201612 2.014 241.432 2.703
201703 2.466 243.801 3.278
201706 1.046 244.955 1.384
201709 -0.989 246.819 -1.298
201712 0.633 246.524 0.832
201803 -1.559 249.554 -2.024
201806 1.794 251.989 2.307
201809 1.076 252.439 1.381
201812 -2.049 251.233 -2.643
201903 -0.314 254.202 -0.400
201906 -0.794 256.143 -1.005
201909 3.702 256.759 4.672
201912 -2.303 256.974 -2.904
202003 1.771 258.115 2.223
202006 -0.784 257.797 -0.985
202009 2.731 260.280 3.400
202012 -2.047 260.474 -2.547
202103 0.887 264.877 1.085
202106 2.642 271.696 3.151
202109 0.589 274.310 0.696
202112 2.382 278.802 2.769
202203 -1.437 287.504 -1.620
202206 -1.677 296.311 -1.834
202209 1.675 296.808 1.829
202212 -0.295 296.797 -0.322
202303 0.991 301.836 1.064
202306 0.904 305.109 0.960
202309 2.139 307.789 2.252
202312 -1.088 306.746 -1.149
202403 -0.647 312.332 -0.671
202406 -0.587 314.175 -0.605
202409 4.653 315.301 4.782
202412 -4.924 315.605 -5.056
202503 2.434 319.799 2.466
202506 6.442 322.561 6.472
202509 -4.721 324.800 -4.710
202512 -1.769 324.054 -1.769

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$1.82 mean?
Union Insurance (TPE:2816) has a Cyclically Adjusted FCF per Share of NT$1.82 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 Union Insurance and its competitors.
Is Union Insurance's Cyclically Adjusted FCF per Share too high?
Union Insurance's current Cyclically Adjusted FCF per Share is NT$1.82. Overall, Union Insurance has a GF Score™ of 81/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Union Insurance's Cyclically Adjusted FCF per Share compare to BRK.A and AIG?
Union Insurance's Cyclically Adjusted FCF per Share of NT$1.82 can be compared against companies in the Insurance 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 an Insurance company?
A good Cyclically Adjusted FCF per Share depends on the Insurance 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 Union Insurance and its competitors. Union Insurance's current Cyclically Adjusted FCF per Share is NT$1.82. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Union Insurance stock overvalued right now?
Based on GuruFocus' analysis, Union Insurance (TPE:2816) is currently considered Fairly Valued. The stock's GF Value™ is NT$33.67, compared to a current price of NT$33.95 — trading 0.8% above its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$1.82. Union Insurance's overall GF Score™ is 81/100 with 7 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 Union Insurance (TPE:2816), the current Cyclically Adjusted FCF per Share is NT$1.82 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 Union Insurance (TPE:2816) Overvalued in 2026?

Based on GuruFocus' analysis, Union Insurance stock appears to be overvalued. The current stock price of NT$33.95 is trading 0.8% above its estimated GF Value™ of NT$33.67. GuruFocus considers Union Insurance to be Fairly Valued.

Key valuation signals for TPE:2816:

  • Cyclically Adjusted FCF per Share: NT$1.82
  • GF Value™: NT$33.67 vs. price of NT$33.95 (0.8% above fair value)
  • GF Score™: 81/100 with 7 warning signs

No single metric tells the full story. See the TPE:2816 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Union Insurance Business Description

Address No. 219, Zhongxiao East Road, 12th Floor, Section 4, Daan District, Taipei, TWN, 10690
Union Insurance is a Taiwan-based company engaged in the insurance business engaged in the underwriting of fire, marine, automobile, engineering, liability, and accident insurance, reinsurance, and insurance businesses entrusted by other companies and performing different investments and other businesses in accordance with the regulations. The product portfolio of the company includes Motor Insurance, Traveler AccidentInsurance, Car Insurance, Motor cycle Insurance, Fire Property Insurance, Electric VehicleInsurance, Engineering Insurance, Marine Insurance, and other types of Insurances.
81GF Score

Get the complete analysis for TPE:2816

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

NT$33.95
Price
NT$33.67
GF Value