U-Tech Media (TPE:3050) Cyclically Adjusted FCF per Share: NT$0.41 (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:3050 U-Tech Media Corp TPE:3050
74 GF Score
Price NT$11.50
GF Value NT$17.01
Valuation Possible Value Trap
! 10 Warning Signs
View Full Analysis

What is U-Tech Media Cyclically Adjusted FCF per Share?

U-Tech Media TPE:3050 -6.12% 74 Cyclically Adjusted FCF per Share is NT$0.41 as of Dec. 2025. GuruFocus rates TPE:3050 with a GF Score™ of 74/100 and a GF Value™ of NT$17.01 (Possible Value Trap). The stock has 10 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.

U-Tech Media's adjusted free cash flow per share for the three months ended in Dec. 2025 was NT$-0.404. 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$0.41 for the trailing ten years ended in Dec. 2025.

During the past 12 months, U-Tech Media's average Cyclically Adjusted FCF Growth Rate was -19.60% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -9.90% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 2.70% 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 U-Tech Media was 22.40% per year. The lowest was -9.90% per year. And the median was 7.05% per year.

As of today (2026-07-20), U-Tech Media's current stock price is NT$11.50. U-Tech Media's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was NT$0.41. U-Tech Media's Cyclically Adjusted Price-to-FCF of today is 28.05.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of U-Tech Media was 56.67. The lowest was 20.44. And the median was 31.28.


U-Tech Media  (TPE:3050) 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.

U-Tech Media's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=11.50/0.41
=28.05

* 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 U-Tech Media was 56.67. The lowest was 20.44. And the median was 31.28.


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.


U-Tech Media Cyclically Adjusted FCF per Share Related Terms


U-Tech Media Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for U-Tech Media'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.

U-Tech Media Cyclically Adjusted FCF per Share Chart

U-Tech Media 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 0.49 0.56 0.66 0.51 0.41

U-Tech Media 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 0.51 0.56 0.54 0.52 0.41

TPE:3050 vs AAPL: Cyclically Adjusted FCF per Share Comparison

For the Consumer Electronics subindustry, U-Tech Media'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.


U-Tech Media Cyclically Adjusted Price-to-FCF vs Hardware Industry

For the Hardware industry and Technology sector, U-Tech Media's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where U-Tech Media's Cyclically Adjusted Price-to-FCF falls into.


TPE:3050
74GF Score
U-Tech Media Corp TPE:3050
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

U-Tech Media 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, U-Tech Media'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)
=-0.404/324.0540*324.0540
=-0.404

Current CPI (Dec. 2025) = 324.0540.

U-Tech Media Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 0.101 238.132 0.137
201606 -0.120 241.018 -0.161
201609 -0.004 241.428 -0.005
201612 0.561 241.432 0.753
201703 -0.324 243.801 -0.431
201706 0.382 244.955 0.505
201709 0.172 246.819 0.226
201712 0.120 246.524 0.158
201803 -0.503 249.554 -0.653
201806 0.084 251.989 0.108
201809 -1.462 252.439 -1.877
201812 0.504 251.233 0.650
201903 -0.571 254.202 -0.728
201906 0.109 256.143 0.138
201909 -1.483 256.759 -1.872
201912 1.205 256.974 1.520
202003 -0.436 258.115 -0.547
202006 0.386 257.797 0.485
202009 0.324 260.280 0.403
202012 0.086 260.474 0.107
202103 0.059 264.877 0.072
202106 0.650 271.696 0.775
202109 0.138 274.310 0.163
202112 0.758 278.802 0.881
202203 0.463 287.504 0.522
202206 -0.139 296.311 -0.152
202209 0.751 296.808 0.820
202212 0.504 296.797 0.550
202303 0.194 301.836 0.208
202306 0.639 305.109 0.679
202309 0.291 307.789 0.306
202312 0.533 306.746 0.563
202403 -1.116 312.332 -1.158
202406 0.551 314.175 0.568
202409 -0.079 315.301 -0.081
202412 0.273 315.605 0.280
202503 0.147 319.799 0.149
202506 0.223 322.561 0.224
202509 0.180 324.800 0.180
202512 -0.404 324.054 -0.404

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$0.41 mean?
U-Tech Media (TPE:3050) has a Cyclically Adjusted FCF per Share of NT$0.41 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 U-Tech Media and its competitors.
Is U-Tech Media's Cyclically Adjusted FCF per Share too high?
U-Tech Media's current Cyclically Adjusted FCF per Share is NT$0.41. Overall, U-Tech Media has a GF Score™ of 74/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does U-Tech Media's Cyclically Adjusted FCF per Share compare to AAPL?
U-Tech Media's Cyclically Adjusted FCF per Share of NT$0.41 can be compared against companies in the Hardware 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 Hardware company?
A good Cyclically Adjusted FCF per Share depends on the Hardware 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 U-Tech Media and its competitors. U-Tech Media's current Cyclically Adjusted FCF per Share is NT$0.41. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is U-Tech Media stock overvalued right now?
Based on GuruFocus' analysis, U-Tech Media (TPE:3050) is currently considered Possible Value Trap. The stock's GF Value™ is NT$17.01, compared to a current price of NT$11.50 — trading 32.4% below its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$0.41. U-Tech Media's overall GF Score™ is 74/100 with 10 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 U-Tech Media (TPE:3050), the current Cyclically Adjusted FCF per Share is NT$0.41 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 U-Tech Media (TPE:3050) Overvalued in 2026?

Based on GuruFocus' analysis, U-Tech Media stock appears to be undervalued. The current stock price of NT$11.50 is trading 32.4% below its estimated GF Value™ of NT$17.01. GuruFocus considers U-Tech Media to be Possible Value Trap.

Key valuation signals for TPE:3050:

  • Cyclically Adjusted FCF per Share: NT$0.41
  • GF Value™: NT$17.01 vs. price of NT$11.50 (32.4% below fair value)
  • GF Score™: 74/100 with 10 warning signs

No single metric tells the full story. See the TPE:3050 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


U-Tech Media Business Description

Address No. 222, Huaya 2nd Road, Guishan District, Taoyuan, TWN, 333411
U-Tech Media Corp operates in the consumer electronics industry it manufactures and sells pre-recorded optical discs. The firm is engaged in the manufacturing of DVDs, CDs, and Blu-ray discs. The company also offers solutions like digital recording and mastering, stamper service, package service, and printing service. The company operates in four operating segments; Media storage segment, Electricity sales segment, Catering segment, Care services segment, and Other segment. It generates maximum of its revenue from the Media storage segment which is Engaged in the manufacture, processing and sales of optical discs.
74GF Score

Get the complete analysis for TPE:3050

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

NT$11.50
Price
NT$17.01
GF Value