Sunty Development Co (TPE:3266) Cyclically Adjusted FCF per Share: NT$-0.40 (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:3266 Sunty Development Co Ltd TPE:3266
61 GF Score
Price NT$13.95
GF Value NT$5.78
Valuation Significantly Overvalued
! 8 Warning Signs
View Full Analysis

What is Sunty Development Co Cyclically Adjusted FCF per Share?

Sunty Development Co TPE:3266 -1.06% 61 Cyclically Adjusted FCF per Share is NT$-0.40 as of Dec. 2025. GuruFocus rates TPE:3266 with a GF Score™ of 61/100 and a GF Value™ of NT$5.78 (Significantly Overvalued). The stock has 8 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.

Sunty Development Co's adjusted free cash flow per share for the three months ended in Dec. 2025 was NT$-0.676. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is NT$-0.40 for the trailing ten years ended in Dec. 2025.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 19.60% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 11.50% 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 Sunty Development Co was 26.70% per year. The lowest was -38.40% per year. And the median was 19.60% per year.

As of today (2026-07-22), Sunty Development Co's current stock price is NT$13.95. Sunty Development Co's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was NT$-0.40. Sunty Development Co's Cyclically Adjusted Price-to-FCF of today is .


Sunty Development Co  (TPE:3266) 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.


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.


Sunty Development Co Cyclically Adjusted FCF per Share Related Terms


Sunty Development Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Sunty Development 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.

Sunty Development Co Cyclically Adjusted FCF per Share Chart

Sunty Development 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 -1.04 -0.77 -1.67 -0.41 -0.40

Sunty Development Co 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 -0.41 -0.41 -0.43 -0.57 -0.40

TPE:3266 vs CBRE, BEKE, JLL: Cyclically Adjusted FCF per Share Comparison

For the Real Estate Services subindustry, Sunty Development 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.


Sunty Development Co Cyclically Adjusted Price-to-FCF vs Real Estate Industry

For the Real Estate industry and Real Estate sector, Sunty Development Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


TPE:3266
61GF Score
Sunty Development Co Ltd TPE:3266
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Sunty Development 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, Sunty Development Co'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)
=-0.676/324.0540*324.0540
=-0.676

Current CPI (Dec. 2025) = 324.0540.

Sunty Development Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 -0.420 238.132 -0.572
201606 -0.235 241.018 -0.316
201609 0.120 241.428 0.161
201612 0.816 241.432 1.095
201703 -0.899 243.801 -1.195
201706 -0.084 244.955 -0.111
201709 0.503 246.819 0.660
201712 -0.477 246.524 -0.627
201803 -0.502 249.554 -0.652
201806 -3.192 251.989 -4.105
201809 0.617 252.439 0.792
201812 0.050 251.233 0.064
201903 -0.587 254.202 -0.748
201906 0.460 256.143 0.582
201909 0.890 256.759 1.123
201912 -0.475 256.974 -0.599
202003 -0.156 258.115 -0.196
202006 -0.651 257.797 -0.818
202009 2.183 260.280 2.718
202012 -0.577 260.474 -0.718
202103 -0.450 264.877 -0.551
202106 0.133 271.696 0.159
202109 -0.437 274.310 -0.516
202112 -2.494 278.802 -2.899
202203 1.543 287.504 1.739
202206 -3.609 296.311 -3.947
202209 0.021 296.808 0.023
202212 0.137 296.797 0.150
202303 -0.005 301.836 -0.005
202306 -0.132 305.109 -0.140
202309 2.742 307.789 2.887
202312 2.323 306.746 2.454
202403 0.958 312.332 0.994
202406 -0.757 314.175 -0.781
202409 -0.407 315.301 -0.418
202412 4.835 315.605 4.964
202503 -1.809 319.799 -1.833
202506 -0.837 322.561 -0.841
202509 -1.299 324.800 -1.296
202512 -0.676 324.054 -0.676

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$-0.40 mean?
Sunty Development Co (TPE:3266) has a Cyclically Adjusted FCF per Share of NT$-0.40 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 Sunty Development Co and its competitors.
Is Sunty Development Co's Cyclically Adjusted FCF per Share too high?
Sunty Development Co's current Cyclically Adjusted FCF per Share is NT$-0.40. Overall, Sunty Development Co has a GF Score™ of 61/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Sunty Development Co's Cyclically Adjusted FCF per Share compare to CBRE and BEKE?
Sunty Development Co's Cyclically Adjusted FCF per Share of NT$-0.40 can be compared against companies in the Real Estate 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 Real Estate company?
A good Cyclically Adjusted FCF per Share depends on the Real Estate 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 Sunty Development Co and its competitors. Sunty Development Co's current Cyclically Adjusted FCF per Share is NT$-0.40. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Sunty Development Co stock overvalued right now?
Based on GuruFocus' analysis, Sunty Development Co (TPE:3266) is currently considered Significantly Overvalued. The stock's GF Value™ is NT$5.78, compared to a current price of NT$13.95 — trading 141.3% above its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$-0.40. Sunty Development Co's overall GF Score™ is 61/100 with 8 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 Sunty Development Co (TPE:3266), the current Cyclically Adjusted FCF per Share is NT$-0.40 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 Sunty Development Co (TPE:3266) Overvalued in 2026?

Based on GuruFocus' analysis, Sunty Development Co stock appears to be overvalued. The current stock price of NT$13.95 is trading 141.3% above its estimated GF Value™ of NT$5.78. GuruFocus considers Sunty Development Co to be Significantly Overvalued.

Key valuation signals for TPE:3266:

  • Cyclically Adjusted FCF per Share: NT$-0.40
  • GF Value™: NT$5.78 vs. price of NT$13.95 (141.3% above fair value)
  • GF Score™: 61/100 with 8 warning signs

No single metric tells the full story. See the TPE:3266 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Sunty Development Co Business Description

Address Zhongxiao East Road, 11th Floor, No 289, Section 4, Da-an District, Taipei, TWN, 106
Sunty Development Co Ltd engages in providing construction services. It engages in the development, leasing, and selling of residents and commercial buildings. The company's segments include the Real Estate Sales Department which consists of commissioning contractors to construct commercial and residential buildings for sales; and the Engineering contracting department: Comprehensively organizes all works involved in constructions, including building and management, as a general contractor.
61GF Score

Get the complete analysis for TPE:3266

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

NT$13.95
Price
NT$5.78
GF Value