PT Modernland Realty Tbk (ISX:MDLN) Cyclically Adjusted Book per Share: Rp505.22 (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.

ISX:MDLN PT Modernland Realty Tbk ISX:MDLN
55 GF Score
Price Rp50.00
GF Value Rp47.55
Valuation Fairly Valued
! 6 Warning Signs
View Full Analysis

What is PT Modernland Realty Tbk Cyclically Adjusted Book per Share?

PT Modernland Realty Tbk ISX:MDLN 55 Cyclically Adjusted Book per Share is Rp505.22 as of Mar. 2026. GuruFocus rates ISX:MDLN with a GF Score™ of 55/100 and a GF Value™ of Rp47.55 (Fairly Valued). The stock has 6 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 Book per Share and the Cyclically Adjusted PB Ratio. The Cyclically Adjusted Book per Share is the average of the inflation adjusted Book Value per Share of a company over the past 10 years.

PT Modernland Realty Tbk's adjusted book value per share for the three months ended in Mar. 2026 was Rp294.544. Add all the adjusted book value per share for the past 10 years together and divide the count will get our Cyclically Adjusted Book per Share, which is Rp505.22 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT Modernland Realty Tbk's average Cyclically Adjusted Book Growth Rate was -2.20% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was -1.10% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was 1.20% 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 Book Growth Rate using Cyclically Adjusted Book per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted Book Growth Rate of PT Modernland Realty Tbk was 3.20% per year. The lowest was -1.10% per year. And the median was 2.20% per year.

As of today (2026-07-17), PT Modernland Realty Tbk's current stock price is Rp50.00. PT Modernland Realty Tbk's Cyclically Adjusted Book per Share for the quarter that ended in Mar. 2026 was Rp505.22. PT Modernland Realty Tbk's Cyclically Adjusted PB Ratio of today is 0.10.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of PT Modernland Realty Tbk was 0.25. The lowest was 0.09. And the median was 0.11.


PT Modernland Realty Tbk  (ISX:MDLN) Cyclically Adjusted Book per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted Book per Share may underestimate the company's equity. Cyclically Adjusted PB Ratio can seem to be too high even the actual PB Ratio is low.

For the Cyclically Adjusted PB Ratio, the book value of the past 10 years are inflation-adjusted and averaged. The result is used for P/B calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted PB Ratio is also called CAPB 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 PB Ratio. The Cyclically Adjusted Book per Share is the average of the inflation adjusted book value per share of a company over the past 10 years.

PT Modernland Realty Tbk's Cyclically Adjusted PB Ratio of today is calculated as

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=50.00/505.22
=0.10

* 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 PB Ratio of PT Modernland Realty Tbk was 0.25. The lowest was 0.09. And the median was 0.11.


Be Aware

Cyclically Adjusted PB Ratio works better for cyclical companies. It gives you a better idea on the company's real book value.


PT Modernland Realty Tbk Cyclically Adjusted Book per Share Related Terms


PT Modernland Realty Tbk Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for PT Modernland Realty Tbk's Cyclically Adjusted Book 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.

PT Modernland Realty Tbk Cyclically Adjusted Book per Share Chart

PT Modernland Realty Tbk Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted Book per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 487.39 525.73 537.90 520.24 509.29

PT Modernland Realty Tbk Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Cyclically Adjusted Book 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 516.42 515.96 511.92 509.29 505.22

PT Modernland Realty Tbk Cyclically Adjusted Book per Share Competitor Comparison

For the Real Estate - Development subindustry, PT Modernland Realty Tbk's Cyclically Adjusted PB Ratio, along with its competitors' market caps and Cyclically Adjusted PB Ratio 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.


PT Modernland Realty Tbk Cyclically Adjusted PB Ratio vs Real Estate Industry

For the Real Estate industry and Real Estate sector, PT Modernland Realty Tbk's Cyclically Adjusted PB Ratio distribution charts can be found below:

* The bar in red indicates where PT Modernland Realty Tbk's Cyclically Adjusted PB Ratio falls into.


ISX:MDLN
55GF Score
PT Modernland Realty Tbk ISX:MDLN
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Modernland Realty Tbk Cyclically Adjusted Book 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 Book per Share and the Cyclically Adjusted PB Ratio. The Cyclically Adjusted Book per Share is the average of the inflation adjusted Book Value per Share of a company over the past 10 years.

What is Cyclically Adjusted Book per Share? How do we calculate Cyclically Adjusted Book per Share?

Cyclically Adjusted Book per Share is the average of the inflation adjusted Book Value 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 Book per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the book value per share from 2001 through 2010.

We adjusted the 2001 book value per share data with the total inflation from 2001 through 2010 to the equivalent book value in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's book value is $1 a share in 2001, then the 2001's equivalent book value in 2010 is $1.4 a share. If Wal-Mart's book value is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 book value in 2010 is $1.35. So on and so forth, you get the equivalent book value per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted Book 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, PT Modernland Realty Tbk's adjusted Book Value per Share data for the three months ended in Mar. 2026 was:

Adj_Book= Book Value per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=294.544/136.5387*136.5387
=294.544

Current CPI (Mar. 2026) = 136.5387.

PT Modernland Realty Tbk Quarterly Data

Book Value per Share CPI Adj_Book
201606 484.992 103.212 641.592
201609 485.193 104.142 636.125
201612 526.235 105.222 682.856
201703 544.161 106.476 697.801
201706 538.161 107.722 682.128
201709 539.599 108.020 682.058
201712 564.703 109.017 707.265
201803 578.982 110.097 718.038
201806 573.018 111.085 704.320
201809 581.963 111.135 714.994
201812 510.335 112.430 619.768
201903 629.394 112.829 761.657
201906 587.422 114.730 699.082
201909 592.720 114.905 704.317
201912 500.694 115.486 591.969
202003 590.408 116.252 693.436
202006 577.275 116.630 675.817
202009 492.937 116.397 578.238
202012 353.235 117.318 411.107
202103 328.391 117.840 380.500
202106 318.537 118.184 368.008
202109 314.445 118.262 363.042
202112 350.212 119.516 400.092
202203 354.361 120.948 400.039
202206 380.232 123.322 420.981
202209 370.946 125.298 404.223
202212 353.680 126.098 382.965
202303 368.627 126.953 396.462
202306 359.863 127.663 384.883
202309 347.855 128.151 370.622
202312 344.612 129.395 363.638
202403 322.932 130.607 337.598
202406 295.665 130.792 308.657
202409 330.135 130.361 345.780
202412 289.130 131.432 300.365
202503 355.198 131.948 367.555
202506 355.709 133.241 364.514
202509 329.218 133.819 335.909
202512 312.885 135.271 315.817
202603 294.544 136.539 294.544

Add all the adjusted book value per share together and divide the count will get our Cyclically Adjusted Book per Share.

What does a Cyclically Adjusted Book per Share of Rp505.22 mean?
PT Modernland Realty Tbk (ISX:MDLN) has a Cyclically Adjusted Book per Share of Rp505.22 as of Mar. 2026. Cyclically adjusted book value per share represents the company's inflation-adjusted book value per share over a 10-year period. View historical data on PT Modernland Realty Tbk and its competitors.
Is PT Modernland Realty Tbk's Cyclically Adjusted Book per Share too high?
PT Modernland Realty Tbk's current Cyclically Adjusted Book per Share is Rp505.22. Overall, PT Modernland Realty Tbk has a GF Score™ of 55/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does PT Modernland Realty Tbk's Cyclically Adjusted Book per Share compare to competitors?
PT Modernland Realty Tbk's Cyclically Adjusted Book per Share of Rp505.22 can be compared against companies in the Real Estate 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 Book per Share for a Real Estate company?
A good Cyclically Adjusted Book per Share depends on the Real Estate industry context. However, Cyclically Adjusted Book 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 Book per Share mean?
A high Cyclically Adjusted Book per Share can signal that a stock is expensive relative to its fundamentals. Cyclically adjusted book value per share represents the company's inflation-adjusted book value per share over a 10-year period. View historical data on PT Modernland Realty Tbk and its competitors. PT Modernland Realty Tbk's current Cyclically Adjusted Book per Share is Rp505.22. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Modernland Realty Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Modernland Realty Tbk (ISX:MDLN) is currently considered Fairly Valued. The stock's GF Value™ is Rp47.55, compared to a current price of Rp50.00 — trading 5.2% above its estimated fair value. The current Cyclically Adjusted Book per Share is Rp505.22. PT Modernland Realty Tbk's overall GF Score™ is 55/100 with 6 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted Book per Share calculated?
Cyclically Adjusted Book per Share is calculated from a company's financial statements. For PT Modernland Realty Tbk (ISX:MDLN), the current Cyclically Adjusted Book per Share is Rp505.22 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 PT Modernland Realty Tbk (ISX:MDLN) Overvalued in 2026?

Based on GuruFocus' analysis, PT Modernland Realty Tbk stock appears to be overvalued. The current stock price of Rp50.00 is trading 5.2% above its estimated GF Value™ of Rp47.55. GuruFocus considers PT Modernland Realty Tbk to be Fairly Valued.

Key valuation signals for ISX:MDLN:

  • Cyclically Adjusted Book per Share: Rp505.22
  • GF Value™: Rp47.55 vs. price of Rp50.00 (5.2% above fair value)
  • GF Score™: 55/100 with 6 warning signs

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


PT Modernland Realty Tbk Business Description

Address Jalan Gajah Mada No. 188, RT.3/RW.5, Commercial Area, Lantai 5, Green Central City, Glodok, Kec. Taman, Kota Jakarta Barat, Daerah Khusus Ibukota Jakarta, Jakarta, IDN, 11120
PT Modernland Realty Tbk is an Indonesian company engaged in property development with a portfolio spanning residential, industrial, and hospitality sectors. Its business activities also include the leasing of furnished and unfurnished properties, the development of supporting facilities and infrastructure, such as golf courses and recreational facilities, and building and infrastructure construction services. In addition, the company engages in trading, distribution, and agency activities supporting its property business and asset management services. The company's operating segments based on project location are as follows: Tangerang, Bekasi, Cakung, Serang, and Gajah Mada. The majority of its revenue is derived from the Cakung region.
55GF Score

Get the complete analysis for ISX:MDLN

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

Rp50.00
Price
Rp47.55
GF Value