Taiwan Mobile Co (TPE:3045) Cyclically Adjusted FCF per Share: NT$7.18 (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:3045 Taiwan Mobile Co Ltd TPE:3045
89 GF Score
Price NT$109.00
GF Value NT$106.93
Valuation Fairly Valued
! 6 Warning Signs
View Full Analysis

What is Taiwan Mobile Co Cyclically Adjusted FCF per Share?

Taiwan Mobile Co TPE:3045 -0.46% 89 Cyclically Adjusted FCF per Share is NT$7.18 as of Mar. 2026. GuruFocus rates TPE:3045 with a GF Score™ of 89/100 and a GF Value™ of NT$106.93 (Fairly Valued). The stock has 6 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.

Taiwan Mobile Co's adjusted free cash flow per share for the three months ended in Mar. 2026 was NT$2.595. 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$7.18 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Taiwan Mobile Co's average Cyclically Adjusted FCF Growth Rate was 3.30% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 15.30% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 11.80% 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 Taiwan Mobile Co was 15.30% per year. The lowest was -5.00% per year. And the median was 13.10% per year.

As of today (2026-07-14), Taiwan Mobile Co's current stock price is NT$109.00. Taiwan Mobile Co's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was NT$7.18. Taiwan Mobile Co's Cyclically Adjusted Price-to-FCF of today is 15.18.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Taiwan Mobile Co was 26.13. The lowest was 14.66. And the median was 20.56.


Taiwan Mobile Co  (TPE:3045) 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.

Taiwan Mobile Co's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=109.00/7.18
=15.18

* 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 Taiwan Mobile Co was 26.13. The lowest was 14.66. And the median was 20.56.


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.


Taiwan Mobile Co Cyclically Adjusted FCF per Share Related Terms


Taiwan Mobile Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Taiwan Mobile 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.

Taiwan Mobile Co Cyclically Adjusted FCF per Share Chart

Taiwan Mobile 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 4.53 4.66 6.31 6.61 7.15

Taiwan Mobile 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 6.95 7.12 7.16 7.15 7.18

TPE:3045 vs CASY, WSM, DKS: Cyclically Adjusted FCF per Share Comparison

For the Specialty Retail subindustry, Taiwan Mobile 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.


Taiwan Mobile Co Cyclically Adjusted Price-to-FCF vs Retail - Cyclical Industry

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

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


TPE:3045
89GF Score
Taiwan Mobile Co Ltd TPE:3045
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Taiwan Mobile 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, Taiwan Mobile 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)
=2.595/330.2130*330.2130
=2.595

Current CPI (Mar. 2026) = 330.2130.

Taiwan Mobile Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 1.298 241.018 1.778
201609 1.771 241.428 2.422
201612 2.051 241.432 2.805
201703 1.719 243.801 2.328
201706 1.945 244.955 2.622
201709 1.606 246.819 2.149
201712 -1.013 246.524 -1.357
201803 1.848 249.554 2.445
201806 2.084 251.989 2.731
201809 1.709 252.439 2.236
201812 1.926 251.233 2.531
201903 2.275 254.202 2.955
201906 2.021 256.143 2.605
201909 3.432 256.759 4.414
201912 0.445 256.974 0.572
202003 -7.820 258.115 -10.004
202006 1.971 257.797 2.525
202009 1.650 260.280 2.093
202012 0.840 260.474 1.065
202103 1.082 264.877 1.349
202106 2.359 271.696 2.867
202109 1.293 274.310 1.557
202112 1.995 278.802 2.363
202203 1.522 287.504 1.748
202206 1.389 296.311 1.548
202209 1.584 296.808 1.762
202212 2.254 296.797 2.508
202303 0.824 301.836 0.901
202306 2.340 305.109 2.533
202309 1.984 307.789 2.129
202312 1.887 306.746 2.031
202403 2.472 312.332 2.614
202406 1.916 314.175 2.014
202409 1.475 315.301 1.545
202412 2.017 315.605 2.110
202503 1.809 319.799 1.868
202506 2.081 322.561 2.130
202509 2.045 324.800 2.079
202512 2.548 324.054 2.596
202603 2.595 330.213 2.595

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$7.18 mean?
Taiwan Mobile Co (TPE:3045) has a Cyclically Adjusted FCF per Share of NT$7.18 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 Taiwan Mobile Co and its competitors.
Is Taiwan Mobile Co's Cyclically Adjusted FCF per Share too high?
Taiwan Mobile Co's current Cyclically Adjusted FCF per Share is NT$7.18. Overall, Taiwan Mobile Co has a GF Score™ of 89/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Taiwan Mobile Co's Cyclically Adjusted FCF per Share compare to CASY and WSM?
Taiwan Mobile Co's Cyclically Adjusted FCF per Share of NT$7.18 can be compared against companies in the Retail - Cyclical 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 Retail - Cyclical company?
A good Cyclically Adjusted FCF per Share depends on the Retail - Cyclical 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 Taiwan Mobile Co and its competitors. Taiwan Mobile Co's current Cyclically Adjusted FCF per Share is NT$7.18. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Taiwan Mobile Co stock overvalued right now?
Based on GuruFocus' analysis, Taiwan Mobile Co (TPE:3045) is currently considered Fairly Valued. The stock's GF Value™ is NT$106.93, compared to a current price of NT$109.00 — trading 1.9% above its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$7.18. Taiwan Mobile Co's overall GF Score™ is 89/100 with 6 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 Taiwan Mobile Co (TPE:3045), the current Cyclically Adjusted FCF per Share is NT$7.18 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 Taiwan Mobile Co (TPE:3045) Overvalued in 2026?

Based on GuruFocus' analysis, Taiwan Mobile Co stock appears to be overvalued. The current stock price of NT$109.00 is trading 1.9% above its estimated GF Value™ of NT$106.93. GuruFocus considers Taiwan Mobile Co to be Fairly Valued.

Key valuation signals for TPE:3045:

  • Cyclically Adjusted FCF per Share: NT$7.18
  • GF Value™: NT$106.93 vs. price of NT$109.00 (1.9% above fair value)
  • GF Score™: 89/100 with 6 warning signs

No single metric tells the full story. See the TPE:3045 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Taiwan Mobile Co Business Description

Address No. 88, YanChang Road, 12th Floor, Xinyi District, Taipei, TWN, 110
Taiwan Mobile Co Ltd is engaged in providing wireless communication services, the sale of mobile phones, accessories, games, ebooks, and value-added services. The reportable segments of the company are Telecommunication, Retail, Cable television and broadband, and others. The Telecommunication segment engages in providing mobile communication services, data mobile services, and fixed line services; the Retail segment in providing online shopping, TV shopping, and catalog shopping; the Cable television and broadband segment in providing pay TV and cable broadband services; and others in business other than telecommunication, retail, and cable television. The company derives the majority of its revenue from the Retail segment.
89GF Score

Get the complete analysis for TPE:3045

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

NT$109.00
Price
NT$106.93
GF Value