Cal-Comp Electronics (Thailand) PCL (TPE:9105) Cyclically Adjusted FCF per Share: NT$-0.19 (As of Mar. 2026)

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:9105 Cal-Comp Electronics (Thailand) PCL TPE:9105
77 GF Score
Price NT$8.76
GF Value NT$5.02
Valuation Significantly Overvalued
! 8 Warning Signs
View Full Analysis

What is Cal-Comp Electronics (Thailand) PCL Cyclically Adjusted FCF per Share?

Cal-Comp Electronics (Thailand) PCL TPE:9105 +3.91% 77 Cyclically Adjusted FCF per Share is NT$-0.19 as of Mar. 2026. GuruFocus rates TPE:9105 with a GF Score™ of 77/100 and a GF Value™ of NT$5.02 (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.

Cal-Comp Electronics (Thailand) PCL's adjusted free cash flow per share for the three months ended in Mar. 2026 was NT$0.150. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is NT$-0.19 for the trailing ten years ended in Mar. 2026.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 51.30% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 39.70% 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 Cal-Comp Electronics (Thailand) PCL was 53.60% per year. The lowest was -42.40% per year. And the median was 40.40% per year.

As of today (2026-07-22), Cal-Comp Electronics (Thailand) PCL's current stock price is NT$8.76. Cal-Comp Electronics (Thailand) PCL's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was NT$-0.19. Cal-Comp Electronics (Thailand) PCL's Cyclically Adjusted Price-to-FCF of today is .

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Cal-Comp Electronics (Thailand) PCL was 114.17. The lowest was 19.62. And the median was 27.63.


Cal-Comp Electronics (Thailand) PCL  (TPE:9105) 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.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Cal-Comp Electronics (Thailand) PCL was 114.17. The lowest was 19.62. And the median was 27.63.


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.


Cal-Comp Electronics (Thailand) PCL Cyclically Adjusted FCF per Share Related Terms


Cal-Comp Electronics (Thailand) PCL Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Cal-Comp Electronics (Thailand) PCL'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.

Cal-Comp Electronics (Thailand) PCL Cyclically Adjusted FCF per Share Chart

Cal-Comp Electronics (Thailand) PCL 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 -0.21 -0.30 -0.11 -0.02 -0.04

Cal-Comp Electronics (Thailand) PCL Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
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 -0.06 -0.02 -0.15 -0.04 -0.19

TPE:9105 vs SNDK, DELL, STX: Cyclically Adjusted FCF per Share Comparison

For the Computer Hardware subindustry, Cal-Comp Electronics (Thailand) PCL'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.


Cal-Comp Electronics (Thailand) PCL Cyclically Adjusted Price-to-FCF vs Hardware Industry

For the Hardware industry and Technology sector, Cal-Comp Electronics (Thailand) PCL's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Cal-Comp Electronics (Thailand) PCL's Cyclically Adjusted Price-to-FCF falls into.


TPE:9105
77GF Score
Cal-Comp Electronics (Thailand) PCL TPE:9105
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Cal-Comp Electronics (Thailand) PCL 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, Cal-Comp Electronics (Thailand) PCL's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=0.15/330.2130*330.2130
=0.150

Current CPI (Mar. 2026) = 330.2130.

Cal-Comp Electronics (Thailand) PCL Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.188 241.018 0.258
201609 -0.047 241.428 -0.064
201612 0.146 241.432 0.200
201703 -0.064 243.801 -0.087
201706 -0.509 244.955 -0.686
201709 -0.420 246.819 -0.562
201712 0.309 246.524 0.414
201803 0.410 249.554 0.543
201806 -0.051 251.989 -0.067
201809 -0.139 252.439 -0.182
201812 -0.075 251.233 -0.099
201903 -0.194 254.202 -0.252
201906 0.349 256.143 0.450
201909 0.239 256.759 0.307
201912 -0.337 256.974 -0.433
202003 -0.092 258.115 -0.118
202006 -0.172 257.797 -0.220
202009 -0.240 260.280 -0.304
202012 -0.493 260.474 -0.625
202103 -0.296 264.877 -0.369
202106 -0.037 271.696 -0.045
202109 -0.848 274.310 -1.021
202112 0.225 278.802 0.266
202203 -1.207 287.504 -1.386
202206 0.383 296.311 0.427
202209 -0.383 296.808 -0.426
202212 0.138 296.797 0.154
202303 0.327 301.836 0.358
202306 0.975 305.109 1.055
202309 -0.061 307.789 -0.065
202312 0.274 306.746 0.295
202403 0.408 312.332 0.431
202406 0.203 314.175 0.213
202409 -0.406 315.301 -0.425
202412 0.390 315.605 0.408
202503 0.061 319.799 0.063
202506 0.147 322.561 0.150
202509 -0.032 324.800 -0.033
202512 -0.128 324.054 -0.130
202603 0.150 330.213 0.150

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$-0.19 mean?
Cal-Comp Electronics (Thailand) PCL (TPE:9105) has a Cyclically Adjusted FCF per Share of NT$-0.19 as of Mar. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Cal-Comp Electronics (Thailand) PCL and its competitors.
Is Cal-Comp Electronics (Thailand) PCL's Cyclically Adjusted FCF per Share too high?
Cal-Comp Electronics (Thailand) PCL's current Cyclically Adjusted FCF per Share is NT$-0.19. Overall, Cal-Comp Electronics (Thailand) PCL has a GF Score™ of 77/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Cal-Comp Electronics (Thailand) PCL's Cyclically Adjusted FCF per Share compare to SNDK and DELL?
Cal-Comp Electronics (Thailand) PCL's Cyclically Adjusted FCF per Share of NT$-0.19 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 Cal-Comp Electronics (Thailand) PCL and its competitors. Cal-Comp Electronics (Thailand) PCL's current Cyclically Adjusted FCF per Share is NT$-0.19. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Cal-Comp Electronics (Thailand) PCL stock overvalued right now?
Based on GuruFocus' analysis, Cal-Comp Electronics (Thailand) PCL (TPE:9105) is currently considered Significantly Overvalued. The stock's GF Value™ is NT$5.02, compared to a current price of NT$8.76 — trading 74.5% above its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$-0.19. Cal-Comp Electronics (Thailand) PCL's overall GF Score™ is 77/100 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 Cal-Comp Electronics (Thailand) PCL (TPE:9105), the current Cyclically Adjusted FCF per Share is NT$-0.19 as of Mar. 2026. 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 Cal-Comp Electronics (Thailand) PCL (TPE:9105) Overvalued in 2026?

Based on GuruFocus' analysis, Cal-Comp Electronics (Thailand) PCL stock appears to be overvalued. The current stock price of NT$8.76 is trading 74.5% above its estimated GF Value™ of NT$5.02. GuruFocus considers Cal-Comp Electronics (Thailand) PCL to be Significantly Overvalued.

Key valuation signals for TPE:9105:

  • Cyclically Adjusted FCF per Share: NT$-0.19
  • GF Value™: NT$5.02 vs. price of NT$8.76 (74.5% above fair value)
  • GF Score™: 77/100 with 8 warning signs

No single metric tells the full story. See the TPE:9105 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Cal-Comp Electronics (Thailand) PCL Business Description

Other Exchanges CCET:Thailand
Address Rachadapisek Road, 191/54,191/57, 18th Floor, CTI Tower, Kwang Klongtoey, Khet Klongtoey, Bangkok, THA, 10110
Cal-Comp Electronics (Thailand) PCL is a Thailand-based company engaged in the manufacture of electronic products, such as computers and computer peripherals, telecommunication equipment, and automation equipment. The company has three reporting segments: Computer peripherals offer ink-jet printers, laser printers, multifunction printers, dot-matrix printers, external hard drives, and printed circuit board assemblies; Telecommunications products include set-top boxes and Bluetooth headsets, and the Service income segment. Computer peripherals generate the majority of the company's revenue. The company serves markets in Thailand, Brazil, China, and the Philippines, and the majority of its sales come from its customer base in Thailand.
77GF Score

Get the complete analysis for TPE:9105

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

NT$8.76
Price
NT$5.02
GF Value