Episil Precision (TPE:3016) Cyclically Adjusted FCF per Share: NT$0.45 (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:3016 Episil Precision Inc TPE:3016
59 GF Score
Price NT$103.00
GF Value NT$55.43
Valuation Significantly Overvalued
! 7 Warning Signs
View Full Analysis

What is Episil Precision Cyclically Adjusted FCF per Share?

Episil Precision TPE:3016 -1.90% 59 Cyclically Adjusted FCF per Share is NT$0.45 as of Dec. 2025. GuruFocus rates TPE:3016 with a GF Score™ of 59/100 and a GF Value™ of NT$55.43 (Significantly Overvalued). 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.

Episil Precision's adjusted free cash flow per share for the three months ended in Dec. 2025 was NT$0.284. 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$0.45 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Episil Precision's average Cyclically Adjusted FCF Growth Rate was 150.00% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -2.10% 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 Episil Precision was -2.10% per year. The lowest was -17.50% per year. And the median was -9.80% per year.

As of today (2026-07-23), Episil Precision's current stock price is NT$103.00. Episil Precision's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was NT$0.45. Episil Precision's Cyclically Adjusted Price-to-FCF of today is 228.89.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Episil Precision was 644.44. The lowest was 107.27. And the median was 211.35.


Episil Precision  (TPE:3016) 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.

Episil Precision's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=103.00/0.45
=228.89

* 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 Episil Precision was 644.44. The lowest was 107.27. And the median was 211.35.


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.


Episil Precision Cyclically Adjusted FCF per Share Related Terms


Episil Precision Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Episil Precision'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.

Episil Precision Cyclically Adjusted FCF per Share Chart

Episil Precision 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 0.32 0.48 0.29 0.18 0.45

Episil Precision 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 0.18 0.07 0.09 0.44 0.45

TPE:3016 vs AMAT, LRCX, KLAC: Cyclically Adjusted FCF per Share Comparison

For the Semiconductor Equipment & Materials subindustry, Episil Precision'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.


Episil Precision Cyclically Adjusted Price-to-FCF vs Semiconductors Industry

For the Semiconductors industry and Technology sector, Episil Precision's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


TPE:3016
59GF Score
Episil Precision Inc TPE:3016
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Episil Precision 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, Episil Precision'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)
=0.284/324.0540*324.0540
=0.284

Current CPI (Dec. 2025) = 324.0540.

Episil Precision Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 0.363 238.132 0.494
201606 -0.030 241.018 -0.040
201609 0.325 241.428 0.436
201612 0.718 241.432 0.964
201703 -0.568 243.801 -0.755
201706 0.406 244.955 0.537
201709 -0.008 246.819 -0.011
201712 -0.874 246.524 -1.149
201803 -0.583 249.554 -0.757
201806 -0.091 251.989 -0.117
201809 -0.654 252.439 -0.840
201812 -0.696 251.233 -0.898
201903 -0.074 254.202 -0.094
201906 -0.707 256.143 -0.894
201909 -0.377 256.759 -0.476
201912 1.286 256.974 1.622
202003 0.200 258.115 0.251
202006 0.292 257.797 0.367
202009 0.101 260.280 0.126
202012 0.888 260.474 1.105
202103 0.153 264.877 0.187
202106 0.407 271.696 0.485
202109 0.418 274.310 0.494
202112 0.860 278.802 1.000
202203 1.061 287.504 1.196
202206 0.346 296.311 0.378
202209 -0.351 296.808 -0.383
202212 1.316 296.797 1.437
202303 0.044 301.836 0.047
202306 -0.370 305.109 -0.393
202309 -0.126 307.789 -0.133
202312 0.244 306.746 0.258
202403 0.235 312.332 0.244
202406 0.410 314.175 0.423
202409 0.351 315.301 0.361
202412 -1.064 315.605 -1.092
202503 -0.304 319.799 -0.308
202506 -0.037 322.561 -0.037
202509 0.214 324.800 0.214
202512 0.284 324.054 0.284

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$0.45 mean?
Episil Precision (TPE:3016) has a Cyclically Adjusted FCF per Share of NT$0.45 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 Episil Precision and its competitors.
Is Episil Precision's Cyclically Adjusted FCF per Share too high?
Episil Precision's current Cyclically Adjusted FCF per Share is NT$0.45. Overall, Episil Precision has a GF Score™ of 59/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Episil Precision's Cyclically Adjusted FCF per Share compare to AMAT and LRCX?
Episil Precision's Cyclically Adjusted FCF per Share of NT$0.45 can be compared against companies in the Semiconductors 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 Semiconductors company?
A good Cyclically Adjusted FCF per Share depends on the Semiconductors 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 Episil Precision and its competitors. Episil Precision's current Cyclically Adjusted FCF per Share is NT$0.45. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Episil Precision stock overvalued right now?
Based on GuruFocus' analysis, Episil Precision (TPE:3016) is currently considered Significantly Overvalued. The stock's GF Value™ is NT$55.43, compared to a current price of NT$103.00 — trading 85.8% above its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$0.45. Episil Precision's overall GF Score™ is 59/100 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 Episil Precision (TPE:3016), the current Cyclically Adjusted FCF per Share is NT$0.45 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 Episil Precision (TPE:3016) Overvalued in 2026?

Based on GuruFocus' analysis, Episil Precision stock appears to be overvalued. The current stock price of NT$103.00 is trading 85.8% above its estimated GF Value™ of NT$55.43. GuruFocus considers Episil Precision to be Significantly Overvalued.

Key valuation signals for TPE:3016:

  • Cyclically Adjusted FCF per Share: NT$0.45
  • GF Value™: NT$55.43 vs. price of NT$103.00 (85.8% above fair value)
  • GF Score™: 59/100 with 7 warning signs

No single metric tells the full story. See the TPE:3016 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Episil Precision Business Description

Address No. 10, Duxing 1st Road, Hsinchu Science Park, Hsinchu, TWN, 30078
Episil Precision Inc is engaged in the development, manufacturing, and sale of silicon epitaxy wafers and compound semiconductor epitaxial wafers. Its product range includes silicon epitaxy, SiC/SiC Epitaxy, and GaN/Si Epitaxy.
59GF Score

Get the complete analysis for TPE:3016

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

NT$103.00
Price
NT$55.43
GF Value