WPG Holding Co (TPE:3702) Cyclically Adjusted FCF per Share: NT$0.35 (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:3702 WPG Holding Co Ltd TPE:3702
82 GF Score
Price NT$113.50
GF Value NT$97.02
Valuation Modestly Overvalued
! 9 Warning Signs
View Full Analysis

What is WPG Holding Co Cyclically Adjusted FCF per Share?

WPG Holding Co TPE:3702 -2.58% 82 Cyclically Adjusted FCF per Share is NT$0.35 as of Dec. 2025. GuruFocus rates TPE:3702 with a GF Score™ of 82/100 and a GF Value™ of NT$97.02 (Modestly Overvalued). The stock has 9 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.

WPG Holding Co's adjusted free cash flow per share for the three months ended in Dec. 2025 was NT$9.259. 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$0.35 for the trailing ten years ended in Dec. 2025.

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 WPG Holding Co was 11.20% per year. The lowest was -9.60% per year. And the median was 2.00% per year.

As of today (2026-07-17), WPG Holding Co's current stock price is NT$113.50. WPG Holding Co's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was NT$0.35. WPG Holding Co's Cyclically Adjusted Price-to-FCF of today is 324.29.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of WPG Holding Co was 337.14. The lowest was 169.14. And the median was 262.29.


WPG Holding Co  (TPE:3702) 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.

WPG Holding Co's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=113.50/0.35
=324.29

* 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 WPG Holding Co was 337.14. The lowest was 169.14. And the median was 262.29.


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.


WPG Holding Co Cyclically Adjusted FCF per Share Related Terms


WPG Holding Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for WPG Holding 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.

WPG Holding Co Cyclically Adjusted FCF per Share Chart

WPG Holding 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 -1.97 -2.29 -0.97 -1.38 0.35

WPG Holding 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 -1.38 -2.17 -0.63 -0.84 0.35

TPE:3702 vs SNX, ARW, AVT: Cyclically Adjusted FCF per Share Comparison

For the Electronics & Computer Distribution subindustry, WPG Holding 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.


WPG Holding Co Cyclically Adjusted Price-to-FCF vs Hardware Industry

For the Hardware industry and Technology sector, WPG Holding Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


TPE:3702
82GF Score
WPG Holding Co Ltd TPE:3702
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

WPG Holding 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, WPG Holding 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)
=9.259/324.0540*324.0540
=9.259

Current CPI (Dec. 2025) = 324.0540.

WPG Holding Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 8.343 238.132 11.353
201606 0.084 241.018 0.113
201609 -0.173 241.428 -0.232
201612 -3.776 241.432 -5.068
201703 1.533 243.801 2.038
201706 1.031 244.955 1.364
201709 -0.730 246.819 -0.958
201712 2.250 246.524 2.958
201803 2.994 249.554 3.888
201806 -6.032 251.989 -7.757
201809 -1.298 252.439 -1.666
201812 3.405 251.233 4.392
201903 5.475 254.202 6.979
201906 -2.445 256.143 -3.093
201909 -4.601 256.759 -5.807
201912 0.484 256.974 0.610
202003 -3.211 258.115 -4.031
202006 -0.670 257.797 -0.842
202009 11.873 260.280 14.782
202012 -0.966 260.474 -1.202
202103 -9.939 264.877 -12.160
202106 -6.920 271.696 -8.254
202109 -0.188 274.310 -0.222
202112 5.509 278.802 6.403
202203 -12.159 287.504 -13.705
202206 -4.969 296.311 -5.434
202209 -2.028 296.808 -2.214
202212 15.957 296.797 17.422
202303 9.119 301.836 9.790
202306 2.444 305.109 2.596
202309 -4.116 307.789 -4.334
202312 1.288 306.746 1.361
202403 -7.754 312.332 -8.045
202406 -7.402 314.175 -7.635
202409 10.706 315.301 11.003
202412 -10.524 315.605 -10.806
202503 -2.888 319.799 -2.926
202506 10.781 322.561 10.831
202509 -7.229 324.800 -7.212
202512 9.259 324.054 9.259

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$0.35 mean?
WPG Holding Co (TPE:3702) has a Cyclically Adjusted FCF per Share of NT$0.35 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 WPG Holding Co and its competitors.
Is WPG Holding Co's Cyclically Adjusted FCF per Share too high?
WPG Holding Co's current Cyclically Adjusted FCF per Share is NT$0.35. Overall, WPG Holding Co has a GF Score™ of 82/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does WPG Holding Co's Cyclically Adjusted FCF per Share compare to SNX and ARW?
WPG Holding Co's Cyclically Adjusted FCF per Share of NT$0.35 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 WPG Holding Co and its competitors. WPG Holding Co's current Cyclically Adjusted FCF per Share is NT$0.35. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is WPG Holding Co stock overvalued right now?
Based on GuruFocus' analysis, WPG Holding Co (TPE:3702) is currently considered Modestly Overvalued. The stock's GF Value™ is NT$97.02, compared to a current price of NT$113.50 — trading 17% above its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$0.35. WPG Holding Co's overall GF Score™ is 82/100 with 9 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 WPG Holding Co (TPE:3702), the current Cyclically Adjusted FCF per Share is NT$0.35 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 WPG Holding Co (TPE:3702) Overvalued in 2026?

Based on GuruFocus' analysis, WPG Holding Co stock appears to be overvalued. The current stock price of NT$113.50 is trading 17% above its estimated GF Value™ of NT$97.02. GuruFocus considers WPG Holding Co to be Modestly Overvalued.

Key valuation signals for TPE:3702:

  • Cyclically Adjusted FCF per Share: NT$0.35
  • GF Value™: NT$97.02 vs. price of NT$113.50 (17% above fair value)
  • GF Score™: 82/100 with 9 warning signs

No single metric tells the full story. See the TPE:3702 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


WPG Holding Co Business Description

Address Jingmao 2nd Road, 22nd Floor, No. 189, Nangang District, Taipei, TWN, 11568
WPG Holding Co Ltd is a world-wide semiconductor components distributor rooted in the Asia-Pacific region. The company engaged in the distribution and sales of electronic/electrical components, sales of computer software, and electrical products and sales of electronic/electrical products. The products include CPU, analog IC, discrete IC, logic IC, DRAM, Flash, optical component, etc.
82GF Score

Get the complete analysis for TPE:3702

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

NT$113.50
Price
NT$97.02
GF Value