PT XLSmart Telecom Sejahtera Tbk (FRA:E5F) Cyclically Adjusted FCF per Share: €0.02 (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.

FRA:E5F PT XLSmart Telecom Sejahtera Tbk FRA:E5F
40 GF Score
Price €0.11
GF Value €0.10
Valuation Fairly Valued
! 5 Warning Signs
View Full Analysis

What is PT XLSmart Telecom Sejahtera Tbk Cyclically Adjusted FCF per Share?

PT XLSmart Telecom Sejahtera Tbk FRA:E5F 40 Cyclically Adjusted FCF per Share is €0.02 as of Mar. 2026. GuruFocus rates FRA:E5F with a GF Score™ of 40/100 and a GF Value™ of €0.10 (Fairly Valued). 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.

PT XLSmart Telecom Sejahtera Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was €0.013. 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 €0.02 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT XLSmart Telecom Sejahtera Tbk's average Cyclically Adjusted FCF Growth Rate was 6.10% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 10.80% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 15.60% 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.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of PT XLSmart Telecom Sejahtera Tbk was 20.10% per year. The lowest was 10.80% per year. And the median was 18.20% per year.

As of today (2026-07-22), PT XLSmart Telecom Sejahtera Tbk's current stock price is €0.107. PT XLSmart Telecom Sejahtera Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was €0.02. PT XLSmart Telecom Sejahtera Tbk's Cyclically Adjusted Price-to-FCF of today is 5.35.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT XLSmart Telecom Sejahtera Tbk was 17.90. The lowest was 4.60. And the median was 7.95.


PT XLSmart Telecom Sejahtera Tbk  (FRA:E5F) 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.

PT XLSmart Telecom Sejahtera Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=0.107/0.02
=5.35

* 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 PT XLSmart Telecom Sejahtera Tbk was 17.90. The lowest was 4.60. And the median was 7.95.


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.


PT XLSmart Telecom Sejahtera Tbk Cyclically Adjusted FCF per Share Related Terms


PT XLSmart Telecom Sejahtera Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT XLSmart Telecom Sejahtera Tbk'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.

PT XLSmart Telecom Sejahtera Tbk Cyclically Adjusted FCF per Share Chart

PT XLSmart Telecom Sejahtera Tbk 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 0.01 0.02 0.02 0.02 0.02

PT XLSmart Telecom Sejahtera 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 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 0.02 0.02 0.02 0.02 0.02

FRA:E5F vs TMUS, VZ, T: Cyclically Adjusted FCF per Share Comparison

For the Telecom Services subindustry, PT XLSmart Telecom Sejahtera Tbk'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.


PT XLSmart Telecom Sejahtera Tbk Cyclically Adjusted Price-to-FCF vs Telecommunication Services Industry

For the Telecommunication Services industry and Communication Services sector, PT XLSmart Telecom Sejahtera Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where PT XLSmart Telecom Sejahtera Tbk's Cyclically Adjusted Price-to-FCF falls into.


FRA:E5F
40GF Score
PT XLSmart Telecom Sejahtera Tbk FRA:E5F
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT XLSmart Telecom Sejahtera Tbk 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, PT XLSmart Telecom Sejahtera Tbk'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)
=0.013/136.5387*136.5387
=0.013

Current CPI (Mar. 2026) = 136.5387.

PT XLSmart Telecom Sejahtera Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.012 103.212 0.016
201609 0.001 104.142 0.001
201612 -0.007 105.222 -0.009
201703 0.007 106.476 0.009
201706 0.003 107.722 0.004
201709 0.006 108.020 0.008
201712 0.001 109.017 0.001
201803 0.008 110.097 0.010
201806 0.005 111.085 0.006
201809 -0.005 111.135 -0.006
201812 0.010 112.430 0.012
201903 0.003 112.829 0.004
201906 0.010 114.730 0.012
201909 0.001 114.905 0.001
201912 0.005 115.486 0.006
202003 0.016 116.252 0.019
202006 0.011 116.630 0.013
202009 0.012 116.397 0.014
202012 -0.004 117.318 -0.005
202103 0.004 117.840 0.005
202106 0.007 118.184 0.008
202109 0.014 118.262 0.016
202112 0.000 119.516 0.000
202203 0.007 120.948 0.008
202206 0.014 123.322 0.016
202209 0.012 125.298 0.013
202212 -0.001 126.098 -0.001
202303 0.009 126.953 0.010
202306 0.008 127.663 0.009
202309 0.010 128.151 0.011
202312 0.000 129.395 0.000
202403 0.011 130.607 0.011
202406 0.013 130.792 0.014
202409 0.009 130.361 0.009
202412 0.005 131.432 0.005
202503 0.011 131.948 0.011
202506 0.008 133.241 0.008
202509 0.009 133.819 0.009
202512 0.000 135.271 0.000
202603 0.013 136.539 0.013

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 €0.02 mean?
PT XLSmart Telecom Sejahtera Tbk (FRA:E5F) has a Cyclically Adjusted FCF per Share of €0.02 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 PT XLSmart Telecom Sejahtera Tbk and its competitors.
Is PT XLSmart Telecom Sejahtera Tbk's Cyclically Adjusted FCF per Share too high?
PT XLSmart Telecom Sejahtera Tbk's current Cyclically Adjusted FCF per Share is €0.02. Overall, PT XLSmart Telecom Sejahtera Tbk has a GF Score™ of 40/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does PT XLSmart Telecom Sejahtera Tbk's Cyclically Adjusted FCF per Share compare to TMUS and VZ?
PT XLSmart Telecom Sejahtera Tbk's Cyclically Adjusted FCF per Share of €0.02 can be compared against companies in the Telecommunication Services 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 Telecommunication Services company?
A good Cyclically Adjusted FCF per Share depends on the Telecommunication Services 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 PT XLSmart Telecom Sejahtera Tbk and its competitors. PT XLSmart Telecom Sejahtera Tbk's current Cyclically Adjusted FCF per Share is €0.02. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT XLSmart Telecom Sejahtera Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT XLSmart Telecom Sejahtera Tbk (FRA:E5F) is currently considered Fairly Valued. The stock's GF Value™ is €0.10, compared to a current price of €0.11 — trading 7% above its estimated fair value. The current Cyclically Adjusted FCF per Share is €0.02. PT XLSmart Telecom Sejahtera Tbk's overall GF Score™ is 40/100 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 PT XLSmart Telecom Sejahtera Tbk (FRA:E5F), the current Cyclically Adjusted FCF per Share is €0.02 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 XLSmart Telecom Sejahtera Tbk (FRA:E5F) Overvalued in 2026?

Based on GuruFocus' analysis, PT XLSmart Telecom Sejahtera Tbk stock appears to be overvalued. The current stock price of €0.11 is trading 7% above its estimated GF Value™ of €0.10. GuruFocus considers PT XLSmart Telecom Sejahtera Tbk to be Fairly Valued.

Key valuation signals for FRA:E5F:

  • Cyclically Adjusted FCF per Share: €0.02
  • GF Value™: €0.10 vs. price of €0.11 (7% above fair value)
  • GF Score™: 40/100 with 5 warning signs

No single metric tells the full story. See the FRA:E5F stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


PT XLSmart Telecom Sejahtera Tbk Business Description

Other Exchanges PTXKY:USAEXCL:Indonesia
Address Jl. HR Rasuna Said X5. Kav.11 - 12, Jakarta Selatan, XLSMART Tower, Kuningan Timur, Setiabudi, South Jakarta City, IDN, 12950
PT XLSmart Telecom Sejahtera Tbk is an integrated telecommunications entity. Its brands are Prioritas, Axis, XLSmart, Smartfren, and Others.
40GF Score

Get the complete analysis for FRA:E5F

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

€0.11
Price
€0.10
GF Value