Silergy (TPE:6415) Cyclically Adjusted FCF per Share: NT$9.58 (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:6415 Silergy Corp TPE:6415
79 GF Score
Price NT$461.50
GF Value NT$469.71
Valuation Fairly Valued
! 5 Warning Signs
View Full Analysis

What is Silergy Cyclically Adjusted FCF per Share?

Silergy TPE:6415 +7.95% 79 Cyclically Adjusted FCF per Share is NT$9.58 as of Dec. 2025. GuruFocus rates TPE:6415 with a GF Score™ of 79/100 and a GF Value™ of NT$469.71 (Fairly Valued). The stock has 5 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.

Silergy's adjusted free cash flow per share for the three months ended in Dec. 2025 was NT$-1.914. 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$9.58 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Silergy's average Cyclically Adjusted FCF Growth Rate was -0.60% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 2.80% 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 Silergy was 16.50% per year. The lowest was 2.80% per year. And the median was 9.65% per year.

As of today (2026-07-22), Silergy's current stock price is NT$461.50. Silergy's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was NT$9.58. Silergy's Cyclically Adjusted Price-to-FCF of today is 48.17.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Silergy was 179.80. The lowest was 18.08. And the median was 43.63.


Silergy  (TPE:6415) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=461.50/9.58
=48.17

* 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 Silergy was 179.80. The lowest was 18.08. And the median was 43.63.


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.


Silergy Cyclically Adjusted FCF per Share Related Terms


Silergy Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Silergy'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.

Silergy Cyclically Adjusted FCF per Share Chart

Silergy 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 6.09 8.82 9.54 9.64 9.58

Silergy 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 9.64 9.79 9.95 9.93 9.58

TPE:6415 vs NVDA, AVGO, MU: Cyclically Adjusted FCF per Share Comparison

For the Semiconductors subindustry, Silergy'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.


Silergy Cyclically Adjusted Price-to-FCF vs Semiconductors Industry

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

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


TPE:6415
79GF Score
Silergy Corp TPE:6415
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Silergy 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, Silergy'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)
=-1.914/324.0540*324.0540
=-1.914

Current CPI (Dec. 2025) = 324.0540.

Silergy Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 0.319 238.132 0.434
201606 0.336 241.018 0.452
201609 2.556 241.428 3.431
201612 0.814 241.432 1.093
201703 0.678 243.801 0.901
201706 0.741 244.955 0.980
201709 1.395 246.819 1.832
201712 1.888 246.524 2.482
201803 1.030 249.554 1.337
201806 1.570 251.989 2.019
201809 1.083 252.439 1.390
201812 1.733 251.233 2.235
201903 0.574 254.202 0.732
201906 2.227 256.143 2.817
201909 0.590 256.759 0.745
201912 2.618 256.974 3.301
202003 1.182 258.115 1.484
202006 1.058 257.797 1.330
202009 3.211 260.280 3.998
202012 3.881 260.474 4.828
202103 2.162 264.877 2.645
202106 3.736 271.696 4.456
202109 4.714 274.310 5.569
202112 4.088 278.802 4.752
202203 19.336 287.504 21.794
202206 6.122 296.311 6.695
202209 1.996 296.808 2.179
202212 1.755 296.797 1.916
202303 1.597 301.836 1.715
202306 0.803 305.109 0.853
202309 2.540 307.789 2.674
202312 1.598 306.746 1.688
202403 -0.309 312.332 -0.321
202406 0.485 314.175 0.500
202409 -0.368 315.301 -0.378
202412 0.933 315.605 0.958
202503 0.763 319.799 0.773
202506 1.977 322.561 1.986
202509 -0.604 324.800 -0.603
202512 -1.914 324.054 -1.914

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$9.58 mean?
Silergy (TPE:6415) has a Cyclically Adjusted FCF per Share of NT$9.58 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 Silergy and its competitors.
Is Silergy's Cyclically Adjusted FCF per Share too high?
Silergy's current Cyclically Adjusted FCF per Share is NT$9.58. Overall, Silergy has a GF Score™ of 79/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Silergy's Cyclically Adjusted FCF per Share compare to NVDA and AVGO?
Silergy's Cyclically Adjusted FCF per Share of NT$9.58 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 Silergy and its competitors. Silergy's current Cyclically Adjusted FCF per Share is NT$9.58. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Silergy stock overvalued right now?
Based on GuruFocus' analysis, Silergy (TPE:6415) is currently considered Fairly Valued. The stock's GF Value™ is NT$469.71, compared to a current price of NT$461.50 — trading 1.7% below its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$9.58. Silergy's overall GF Score™ is 79/100 with 5 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 Silergy (TPE:6415), the current Cyclically Adjusted FCF per Share is NT$9.58 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 Silergy (TPE:6415) Overvalued in 2026?

Based on GuruFocus' analysis, Silergy stock appears to be undervalued. The current stock price of NT$461.50 is trading 1.7% below its estimated GF Value™ of NT$469.71. GuruFocus considers Silergy to be Fairly Valued.

Key valuation signals for TPE:6415:

  • Cyclically Adjusted FCF per Share: NT$9.58
  • GF Value™: NT$469.71 vs. price of NT$461.50 (1.7% below fair value)
  • GF Score™: 79/100 with 5 warning signs

No single metric tells the full story. See the TPE:6415 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Silergy Business Description

Address No. 653, Bannan Road, 10th Floor, Zhonghe District, New Taipei, TWN, 23557
Silergy Corporation designs analog integrated circuits (IC) for industrial, consumer, computing, and communication devices, which is also the source of revenue. Product offerings include regulators, power management ICs, protection switches, and several other items. Customers utilize Silergy's products for efficiency improvements and energy conservation. The company also aims to cut time-to-market for customers by offering hassle-free integrations that help increase the speed at which products are adopted into the market. Traditionally, products are used in automobiles, computers, televisions, and other devices.
79GF Score

Get the complete analysis for TPE:6415

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

NT$461.50
Price
NT$469.71
GF Value