Taiwan Mobile Co (TPE:3045) Forward Rate of Return (Yacktman) %: 12.16% (As of Jun. 2026) — 103% Above Median

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:3045 Taiwan Mobile Co Ltd TPE:3045
89 GF Score
Price NT$121.50
GF Value NT$108.98
Valuation Modestly Overvalued
! 9 Warning Signs
View Full Analysis

What is Taiwan Mobile Co Forward Rate of Return (Yacktman) %?

Taiwan Mobile Co TPE:3045 +0.41% 89 Forward Rate of Return (Yacktman) % is 12.16% as of Jun. 2026, which is 103% above its 10-year median of 6.00. GuruFocus rates TPE:3045 with a GF Score™ of 89/100 and a GF Value™ of NT$108.98 (Modestly Overvalued). The stock has 9 warning signs investors should review. Among 795 Retail - Cyclical companies, Taiwan Mobile Co ranks worse than 52.83% on this metric.

Yacktman defines forward rate of return as the normalized free cash flow yield plus real growth plus inflation. Taiwan Mobile Co's forward rate of return for was 12.16%.

The historical rank and industry rank for Taiwan Mobile Co's Forward Rate of Return (Yacktman) % or its related term are showing as below:

TPE:3045' s Forward Rate of Return (Yacktman) % Range Over the Past 10 Years
Min: 4.32   Med: 6   Max: 12.69
Current: 11.91

During the past 13 years, Taiwan Mobile Co's highest Forward Rate of Return was 12.69. The lowest was 4.32. And the median was 6.00.

TPE:3045's Forward Rate of Return (Yacktman) % is ranked worse than
52.83% of 795 companies
in the Retail - Cyclical industry
Industry Median: 13.08 vs TPE:3045: 11.91

Unlike the Earnings Yield %, the Forward Rate of Return uses the normalized Free Cash Flow of the past five years, and considers growth. The forward rate of return can be thought of as the return that investors buying the stock today can expect from it in the future.


Taiwan Mobile Co  (TPE:3045) Forward Rate of Return (Yacktman) % Explanation

Unlike the Earnings Yield, the Forward Rate of Return uses the normalized Free Cash Flow of the past five years, and considers growth. The forward rate of return can be thought of as the return that investors buying the stock today can expect from it in the future.

For the growth part of the Forward Rate of Return calculation, GuruFocus uses the 5-year average growth rate of EBITDA per share as the growth rate, and the growth rate is always capped at 20%. For the Free Cash Flow we use per share data averaged over five years. The reason we use five years is to make it comparable to the growth rate.


Be Aware

In the Forward Rate of Return calculation, the growth rate is added directly to today's free cash flow yield. Therefore the calculation is reliable only if the company can grow at the same rate in the future as it did in the past. Investors should pay close attention to this when researching growth stocks. A more accurate measurement for return is Return on Capital.


Taiwan Mobile Co Forward Rate of Return (Yacktman) % Related Terms


Taiwan Mobile Co Forward Rate of Return (Yacktman) % Historical Data

* Premium members only.

The historical data trend for Taiwan Mobile Co's Forward Rate of Return (Yacktman) % 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.

Taiwan Mobile Co Forward Rate of Return (Yacktman) % Chart

Taiwan Mobile Co Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Forward Rate of Return (Yacktman) %
Get a 7-Day Free Trial Premium Member Only Premium Member Only 4.92 5.75 6.04 8.16 12.28

Taiwan Mobile Co Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Forward Rate of Return (Yacktman) % 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 11.41 12.02 12.28 12.45 12.16

TPE:3045 vs CASY, WSM, ULTA: Forward Rate of Return (Yacktman) % Comparison

For the Specialty Retail subindustry, Taiwan Mobile Co's Forward Rate of Return (Yacktman) %, along with its competitors' market caps and Forward Rate of Return (Yacktman) % 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.


Taiwan Mobile Co Forward Rate of Return (Yacktman) % vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Taiwan Mobile Co's Forward Rate of Return (Yacktman) % distribution charts can be found below:

* The bar in red indicates where Taiwan Mobile Co's Forward Rate of Return (Yacktman) % falls into.


TPE:3045
89GF Score
Taiwan Mobile Co Ltd TPE:3045
Forward Rate of Return (Yacktman) % is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Taiwan Mobile Co Forward Rate of Return (Yacktman) % Calculation

Forward Rate of Return is a concept that Don Yacktman uses in his investment approach. Yacktman explained the forward rate of return concept in detail in his interview with GuruFocus. Yacktman defines forward rate of return as the normalized free cash flow yield plus real growth plus inflation. He said in the interview (March 2012, when the S&P 500 was at about 1400):

If the business is stable, this calculation is fairly straightforward. For instance, on the S&P 500 we would normalize earnings. We would then calculate what percentage of those earnings are not reinvested in the underlying businesses and are therefore free. Historically, for the S&P 500, this has been just under 50% of earnings. Currently, we expect the S&P to earn about 70 on a normalized basis, a number which is far below reported earnings due to our adjusting for record high profit margins. $70 X ½ / 1400 gives you a normalized free cash flow yield of approximately 2.5%.

The historical real growth rate of the S&P 500 (companies) is about 1.5%. Assuming an inflation rate of 2.5%, the forward rate of return on an investment in the S&P 500 is about 6.5% today (2.5% free cash flow yield plus 1.5% real growth plus 2.5% inflation).

Taiwan Mobile Co's Forward Rate of Return of Jun. 2026 is

Forward Rate of Return=Normalized Free Cash Flow/Price+5-Year EBITDA Growth Rate
=7.84057143/116.5+0.0543
=12.16 %

* 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.

What does a Forward Rate of Return (Yacktman) % of 12.16% mean?
Taiwan Mobile Co (TPE:3045) has a Forward Rate of Return (Yacktman) % of 12.16% as of Jun. 2026. Yacktman's forward rate of return equals the sum of normalized free-cash-flow yield plus earnings growth. View historical data on Taiwan Mobile Co and its competitors. This is 103% above median its historical median of 6.00. Over the past decade, Taiwan Mobile Co's Forward Rate of Return (Yacktman) % has ranged from 4.32 to 12.69. According to the industry distribution chart, Taiwan Mobile Co ranks #420 out of 795 companies in the Retail - Cyclical industry, placing it in the top 52.8%.
Is Taiwan Mobile Co's Forward Rate of Return (Yacktman) % too high?
Taiwan Mobile Co's current Forward Rate of Return (Yacktman) % of 12.16% is 103% above median its 10-year median of 6.00. Over the past 10 years, this metric has ranged from a low of 4.32 to a high of 12.69. The Retail - Cyclical industry median Forward Rate of Return (Yacktman) % is 13.08. Taiwan Mobile Co's value of 12.16% is 7% below this industry median. Based on the distribution chart, Taiwan Mobile Co ranks #420 out of 795 companies in the Retail - Cyclical industry, which is below the industry midpoint. Overall, Taiwan Mobile Co has a GF Score™ of 89/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Taiwan Mobile Co's Forward Rate of Return (Yacktman) % compare to CASY and WSM?
According to the Retail - Cyclical industry distribution chart, Taiwan Mobile Co ranks #420 out of 795 companies for Forward Rate of Return (Yacktman) %. This places Taiwan Mobile Co in the lower half of its industry. The industry median Forward Rate of Return (Yacktman) % is 13.08. Taiwan Mobile Co's value of 12.16% is 7% below this benchmark. Historically, Taiwan Mobile Co's own Forward Rate of Return (Yacktman) % has ranged from 4.32 to 12.69 over the past decade. While the company's 10-year median is 6.00 vs. the industry median of 13.08, Taiwan Mobile Co has consistently been below the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Forward Rate of Return (Yacktman) % for a Retail - Cyclical company?
The median Forward Rate of Return (Yacktman) % among Retail - Cyclical companies is 13.08, based on 795 companies in the industry. Companies in the top quartile (top 25%) have a Forward Rate of Return (Yacktman) % significantly above this median, while those in the bottom quartile fall well below. However, Forward Rate of Return (Yacktman) % should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Taiwan Mobile Co's current Forward Rate of Return (Yacktman) % of 12.16% is 7% below the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Forward Rate of Return (Yacktman) % mean?
A high Forward Rate of Return (Yacktman) % can signal that a stock is expensive relative to its fundamentals. Yacktman's forward rate of return equals the sum of normalized free-cash-flow yield plus earnings growth. View historical data on Taiwan Mobile Co and its competitors. For the Retail - Cyclical industry, the median Forward Rate of Return (Yacktman) % is 13.08 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Taiwan Mobile Co's current Forward Rate of Return (Yacktman) % is 12.16%, which is 103% above median its own 10-year median of 6.00. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Taiwan Mobile Co stock overvalued right now?
Based on GuruFocus' analysis, Taiwan Mobile Co (TPE:3045) is currently considered Modestly Overvalued. The stock's GF Value™ is NT$108.98, compared to a current price of NT$121.50 — trading 11.5% above its estimated fair value. The current Forward Rate of Return (Yacktman) % is 12.16%, which is 103% above median its 10-year median of 6.00 and 7% below the Retail - Cyclical industry median of 13.08. Taiwan Mobile Co's overall GF Score™ is 89/100 with 9 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Forward Rate of Return (Yacktman) % calculated?
Forward Rate of Return (Yacktman) % is calculated from a company's financial statements. For Taiwan Mobile Co (TPE:3045), the current Forward Rate of Return (Yacktman) % is 12.16% as of Jun. 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 Taiwan Mobile Co (TPE:3045) Overvalued in 2026?

Based on GuruFocus' analysis, Taiwan Mobile Co stock appears to be overvalued. The current stock price of NT$121.50 is trading 11.5% above its estimated GF Value™ of NT$108.98. GuruFocus considers Taiwan Mobile Co to be Modestly Overvalued.

Key valuation signals for TPE:3045:

  • Forward Rate of Return (Yacktman) %: 12.16% (103% above median its 10-year median of 6.00)
  • GF Value™: NT$108.98 vs. price of NT$121.50 (11.5% above fair value)
  • GF Score™: 89/100 with 9 warning signs
  • Industry Position: 7% below the Retail - Cyclical median (#420 of 795)

No single metric tells the full story. See the TPE:3045 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Taiwan Mobile Co Business Description

Address No. 88, YanChang Road, 12th Floor, Xinyi District, Taipei, TWN, 110
Taiwan Mobile Co Ltd is engaged in providing wireless communication services, the sale of mobile phones, accessories, games, ebooks, and value-added services. The reportable segments of the company are Telecommunication, Retail, Cable television and broadband, and others. The Telecommunication segment engages in providing mobile communication services, data mobile services, and fixed line services; the Retail segment in providing online shopping, TV shopping, and catalog shopping; the Cable television and broadband segment in providing pay TV and cable broadband services; and others in business other than telecommunication, retail, and cable television. The company derives the majority of its revenue from the Retail segment.
89GF Score

Get the complete analysis for TPE:3045

Forward Rate of Return (Yacktman) % is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

NT$121.50
Price
NT$108.98
GF Value