TSEC (TPE:6443) Cyclically Adjusted FCF per Share: NT$-2.38 (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:6443 TSEC Corp TPE:6443
36 GF Score
Price NT$28.40
GF Value NT$6.03
Valuation Significantly Overvalued
! 5 Warning Signs
View Full Analysis

What is TSEC Cyclically Adjusted FCF per Share?

TSEC TPE:6443 +1.97% 36 Cyclically Adjusted FCF per Share is NT$-2.38 as of Dec. 2025. GuruFocus rates TPE:6443 with a GF Score™ of 36/100 and a GF Value™ of NT$6.03 (Significantly Overvalued). 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.

TSEC's adjusted free cash flow per share for the three months ended in Dec. 2025 was NT$0.417. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is NT$-2.38 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.

As of today (2026-07-22), TSEC's current stock price is NT$28.40. TSEC's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was NT$-2.38. TSEC's Cyclically Adjusted Price-to-FCF of today is .


TSEC  (TPE:6443) 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.


TSEC Cyclically Adjusted FCF per Share Related Terms


TSEC Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for TSEC'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.

TSEC Cyclically Adjusted FCF per Share Chart

TSEC 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 0.00 0.00 -2.01 -2.15 -2.38

TSEC 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 -2.15 -2.10 -2.18 -2.31 -2.38

TPE:6443 vs FSLR, NXT, ENPH: Cyclically Adjusted FCF per Share Comparison

For the Solar subindustry, TSEC'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.


TSEC Cyclically Adjusted Price-to-FCF vs Semiconductors Industry

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

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


TPE:6443
36GF Score
TSEC Corp TPE:6443
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

TSEC 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, TSEC'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)
=0.417/324.0540*324.0540
=0.417

Current CPI (Dec. 2025) = 324.0540.

TSEC Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 -1.886 238.132 -2.567
201606 0.135 241.018 0.182
201609 -1.922 241.428 -2.580
201612 -1.680 241.432 -2.255
201703 -0.965 243.801 -1.283
201706 -1.747 244.955 -2.311
201709 -2.218 246.819 -2.912
201712 -1.254 246.524 -1.648
201803 -2.339 249.554 -3.037
201806 -0.313 251.989 -0.403
201809 -0.863 252.439 -1.108
201812 -0.049 251.233 -0.063
201903 0.228 254.202 0.291
201906 1.872 256.143 2.368
201909 -1.193 256.759 -1.506
201912 -0.239 256.974 -0.301
202003 0.245 258.115 0.308
202006 0.342 257.797 0.430
202009 -0.266 260.280 -0.331
202012 -1.714 260.474 -2.132
202103 -1.206 264.877 -1.475
202106 -0.211 271.696 -0.252
202109 0.364 274.310 0.430
202112 0.107 278.802 0.124
202203 -0.780 287.504 -0.879
202206 -0.858 296.311 -0.938
202209 -2.520 296.808 -2.751
202212 1.678 296.797 1.832
202303 0.632 301.836 0.679
202306 0.327 305.109 0.347
202309 -0.275 307.789 -0.290
202312 -0.250 306.746 -0.264
202403 -0.135 312.332 -0.140
202406 -0.320 314.175 -0.330
202409 0.317 315.301 0.326
202412 0.285 315.605 0.293
202503 0.288 319.799 0.292
202506 -0.421 322.561 -0.423
202509 0.058 324.800 0.058
202512 0.417 324.054 0.417

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$-2.38 mean?
TSEC (TPE:6443) has a Cyclically Adjusted FCF per Share of NT$-2.38 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 TSEC and its competitors.
Is TSEC's Cyclically Adjusted FCF per Share too high?
TSEC's current Cyclically Adjusted FCF per Share is NT$-2.38. Overall, TSEC has a GF Score™ of 36/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does TSEC's Cyclically Adjusted FCF per Share compare to FSLR and NXT?
TSEC's Cyclically Adjusted FCF per Share of NT$-2.38 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 TSEC and its competitors. TSEC's current Cyclically Adjusted FCF per Share is NT$-2.38. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is TSEC stock overvalued right now?
Based on GuruFocus' analysis, TSEC (TPE:6443) is currently considered Significantly Overvalued. The stock's GF Value™ is NT$6.03, compared to a current price of NT$28.40 — trading 371% above its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$-2.38. TSEC's overall GF Score™ is 36/100 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 TSEC (TPE:6443), the current Cyclically Adjusted FCF per Share is NT$-2.38 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 TSEC (TPE:6443) Overvalued in 2026?

Based on GuruFocus' analysis, TSEC stock appears to be overvalued. The current stock price of NT$28.40 is trading 371% above its estimated GF Value™ of NT$6.03. GuruFocus considers TSEC to be Significantly Overvalued.

Key valuation signals for TPE:6443:

  • Cyclically Adjusted FCF per Share: NT$-2.38
  • GF Value™: NT$6.03 vs. price of NT$28.40 (371% above fair value)
  • GF Score™: 36/100 with 5 warning signs

No single metric tells the full story. See the TPE:6443 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


TSEC Business Description

Address Beixin Road, 8th Floor, No. 225, Sector 3, Xindian District, Taipei City, TWN, 23143
TSEC Corp is a Taiwan based PV manufacturing company. The company is engaged in the design, manufacture, construction, and sale of solar cells, modules, and power plants. It focuses on solar cells and module R&D, production, and sales, it also provides system integration services for power plant construction and long-term maintenance.
36GF Score

Get the complete analysis for TPE:6443

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

NT$28.40
Price
NT$6.03
GF Value