WW Holding (TPE:8442) Cyclically Adjusted FCF per Share: NT$2.44 (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:8442 WW Holding Inc TPE:8442
79 GF Score
Price NT$45.10
GF Value NT$79.67
Valuation Significantly Undervalued
! 4 Warning Signs
View Full Analysis

What is WW Holding Cyclically Adjusted FCF per Share?

WW Holding TPE:8442 +0.11% 79 Cyclically Adjusted FCF per Share is NT$2.44 as of Dec. 2025. GuruFocus rates TPE:8442 with a GF Score™ of 79/100 and a GF Value™ of NT$79.67 (Significantly Undervalued). The stock has 4 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.

WW Holding's adjusted free cash flow per share for the three months ended in Dec. 2025 was NT$0.061. 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$2.44 for the trailing ten years ended in Dec. 2025.

During the past 12 months, WW Holding's average Cyclically Adjusted FCF Growth Rate was -17.60% 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.

As of today (2026-07-23), WW Holding's current stock price is NT$45.10. WW Holding's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was NT$2.44. WW Holding's Cyclically Adjusted Price-to-FCF of today is 18.48.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of WW Holding was 40.25. The lowest was 16.37. And the median was 28.60.


WW Holding  (TPE:8442) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=45.10/2.44
=18.48

* 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 WW Holding was 40.25. The lowest was 16.37. And the median was 28.60.


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.


WW Holding Cyclically Adjusted FCF per Share Related Terms


WW Holding Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for WW Holding'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.

WW Holding Cyclically Adjusted FCF per Share Chart

WW Holding 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 0.00 2.96 2.44

WW Holding 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 2.96 2.36 2.92 2.50 2.44

TPE:8442 vs AS, HAS, LTH: Cyclically Adjusted FCF per Share Comparison

For the Leisure subindustry, WW Holding'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.


WW Holding Cyclically Adjusted Price-to-FCF vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, WW Holding's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


TPE:8442
79GF Score
WW Holding Inc TPE:8442
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

WW Holding 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, WW Holding'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)
=0.061/324.0540*324.0540
=0.061

Current CPI (Dec. 2025) = 324.0540.

WW Holding Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 -3.119 238.132 -4.244
201606 2.264 241.018 3.044
201609 1.938 241.428 2.601
201612 -2.937 241.432 -3.942
201703 -0.840 243.801 -1.117
201706 -0.432 244.955 -0.571
201709 -3.370 246.819 -4.425
201712 -0.024 246.524 -0.032
201803 -2.302 249.554 -2.989
201806 -3.461 251.989 -4.451
201809 1.226 252.439 1.574
201812 2.192 251.233 2.827
201903 -2.680 254.202 -3.416
201906 2.245 256.143 2.840
201909 4.185 256.759 5.282
201912 2.099 256.974 2.647
202003 0.640 258.115 0.803
202006 4.483 257.797 5.635
202009 1.225 260.280 1.525
202012 -0.286 260.474 -0.356
202103 -2.181 264.877 -2.668
202106 -3.063 271.696 -3.653
202109 1.336 274.310 1.578
202112 -2.575 278.802 -2.993
202203 -1.794 287.504 -2.022
202206 -1.274 296.311 -1.393
202209 6.727 296.808 7.345
202212 6.076 296.797 6.634
202303 0.589 301.836 0.632
202306 4.504 305.109 4.784
202309 6.366 307.789 6.702
202312 1.819 306.746 1.922
202403 2.721 312.332 2.823
202406 1.542 314.175 1.590
202409 2.163 315.301 2.223
202412 0.636 315.605 0.653
202503 -5.178 319.799 -5.247
202506 5.651 322.561 5.677
202509 -3.477 324.800 -3.469
202512 0.061 324.054 0.061

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$2.44 mean?
WW Holding (TPE:8442) has a Cyclically Adjusted FCF per Share of NT$2.44 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 WW Holding and its competitors.
Is WW Holding's Cyclically Adjusted FCF per Share too high?
WW Holding's current Cyclically Adjusted FCF per Share is NT$2.44. Overall, WW Holding has a GF Score™ of 79/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does WW Holding's Cyclically Adjusted FCF per Share compare to AS and HAS?
WW Holding's Cyclically Adjusted FCF per Share of NT$2.44 can be compared against companies in the Travel & Leisure 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 Travel & Leisure company?
A good Cyclically Adjusted FCF per Share depends on the Travel & Leisure 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 WW Holding and its competitors. WW Holding's current Cyclically Adjusted FCF per Share is NT$2.44. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is WW Holding stock overvalued right now?
Based on GuruFocus' analysis, WW Holding (TPE:8442) is currently considered Significantly Undervalued. The stock's GF Value™ is NT$79.67, compared to a current price of NT$45.10 — trading 43.4% below its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$2.44. WW Holding's overall GF Score™ is 79/100 with 4 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 WW Holding (TPE:8442), the current Cyclically Adjusted FCF per Share is NT$2.44 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 WW Holding (TPE:8442) Overvalued in 2026?

Based on GuruFocus' analysis, WW Holding stock appears to be undervalued. The current stock price of NT$45.10 is trading 43.4% below its estimated GF Value™ of NT$79.67. GuruFocus considers WW Holding to be Significantly Undervalued.

Key valuation signals for TPE:8442:

  • Cyclically Adjusted FCF per Share: NT$2.44
  • GF Value™: NT$79.67 vs. price of NT$45.10 (43.4% below fair value)
  • GF Score™: 79/100 with 4 warning signs

No single metric tells the full story. See the TPE:8442 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


WW Holding Business Description

Address No.1, Wuquan 1st Road, 3rd Floor, Room 7, Xinzhuang District, New Taipei, TWN, 242
WW Holding Inc is engaged in the manufacturing and selling of sports equipment and other accessories. The company's operating segments include the Sports Equipment Business and the Luxury Bag Business. It generates maximum revenue from the Sports Equipment Business segment. Geographically, it derives a majority of its revenue from the United States and also has a presence in Belgium, Spain, Mainland China, France, Germany, and Other Countries. The revenue from products and services includes leather bags, backpacks, luggage, commercial bags, and relevant accessories.
79GF Score

Get the complete analysis for TPE:8442

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

NT$45.10
Price
NT$79.67
GF Value